As of 2025-06-24, the Intrinsic Value of Cogeco Inc (CGO.TO) is 650.91 CAD. This CGO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.29 CAD, the upside of Cogeco Inc is 912.50%.
The range of the Intrinsic Value is 375.35 - 1,204.01 CAD
Based on its market price of 64.29 CAD and our intrinsic valuation, Cogeco Inc (CGO.TO) is undervalued by 912.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 375.35 - 1,204.01 | 650.91 | 912.5% |
| DCF (Growth 10y) | 444.00 - 1,281.34 | 723.79 | 1025.8% |
| DCF (EBITDA 5y) | 354.48 - 581.11 | 455.22 | 608.1% |
| DCF (EBITDA 10y) | 451.34 - 766.62 | 590.00 | 817.7% |
| Fair Value | 43.75 - 43.75 | 43.75 | -31.96% |
| P/E | 74.89 - 361.18 | 199.48 | 210.3% |
| EV/EBITDA | 260.94 - 435.15 | 333.92 | 419.4% |
| EPV | 911.55 - 1,719.14 | 1,315.34 | 1946.0% |
| DDM - Stable | 26.44 - 99.53 | 62.99 | -2.0% |
| DDM - Multi | 116.70 - 366.40 | 178.83 | 178.2% |
| Market Cap (mil) | 633.34 |
| Beta | 0.44 |
| Outstanding shares (mil) | 9.85 |
| Enterprise Value (mil) | 5,722.91 |
| Market risk premium | 5.10% |
| Cost of Equity | 16.04% |
| Cost of Debt | 5.57% |
| WACC | 5.81% |