CGO.TO
Cogeco Inc
Price:  
60.25 
CAD
Volume:  
5,745.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGO.TO Intrinsic Value

1,293.00 %
Upside

What is the intrinsic value of CGO.TO?

As of 2025-10-14, the Intrinsic Value of Cogeco Inc (CGO.TO) is 839.26 CAD. This CGO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.25 CAD, the upside of Cogeco Inc is 1,293.00%.

The range of the Intrinsic Value is 527.64 - 1,422.88 CAD

Is CGO.TO undervalued or overvalued?

Based on its market price of 60.25 CAD and our intrinsic valuation, Cogeco Inc (CGO.TO) is undervalued by 1,293.00%.

60.25 CAD
Stock Price
839.26 CAD
Intrinsic Value
Intrinsic Value Details

CGO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 527.64 - 1,422.88 839.26 1293.0%
DCF (Growth 10y) 582.91 - 1,450.15 886.22 1370.9%
DCF (EBITDA 5y) 412.57 - 623.19 472.05 683.5%
DCF (EBITDA 10y) 523.03 - 813.22 623.10 934.2%
Fair Value 54.56 - 54.56 54.56 -9.44%
P/E 56.52 - 330.66 176.77 193.4%
EV/EBITDA 318.30 - 618.91 435.57 622.9%
EPV 1,205.21 - 2,056.04 1,630.62 2606.4%
DDM - Stable 29.00 - 87.90 58.45 -3.0%
DDM - Multi 122.77 - 301.52 175.00 190.4%

CGO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 484.41
Beta 0.49
Outstanding shares (mil) 8.04
Enterprise Value (mil) 5,181.28
Market risk premium 5.10%
Cost of Equity 19.26%
Cost of Debt 5.57%
WACC 5.82%