As of 2025-01-18, the Intrinsic Value of Cogeco Inc (CGO.TO) is
677.44 CAD. This CGO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.55 CAD, the upside of Cogeco Inc is
1,165.10%.
The range of the Intrinsic Value is 441.51 - 1,093.75 CAD
677.44 CAD
Intrinsic Value
CGO.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
441.51 - 1,093.75 |
677.44 |
1165.1% |
| DCF (Growth 10y) |
561.36 - 1,258.23 |
814.50 |
1421.0% |
| DCF (EBITDA 5y) |
397.98 - 538.48 |
463.24 |
765.1% |
| DCF (EBITDA 10y) |
525.07 - 741.20 |
624.58 |
1066.4% |
| Fair Value |
49.04 - 49.04 |
49.04 |
-8.42% |
| P/E |
75.92 - 331.30 |
192.34 |
259.2% |
| EV/EBITDA |
276.74 - 386.14 |
340.00 |
534.9% |
| EPV |
987.96 - 1,586.95 |
1,287.46 |
2304.2% |
| DDM - Stable |
31.35 - 77.57 |
54.46 |
1.7% |
| DDM - Multi |
123.20 - 249.46 |
165.76 |
209.6% |
CGO.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
528.21 |
| Beta |
0.66 |
| Outstanding shares (mil) |
9.86 |
| Enterprise Value (mil) |
5,438.77 |
| Market risk premium |
5.10% |
| Cost of Equity |
17.14% |
| Cost of Debt |
5.57% |
| WACC |
5.83% |