CGO.TO
Cogeco Inc
Price:  
56.91 
CAD
Volume:  
13,010.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGO.TO Intrinsic Value

%
Upside

As of 2024-02-28, the Intrinsic Value of Cogeco Inc (CGO.TO) is 612.64 CAD. This CGO.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.91 CAD, the upside of Cogeco Inc is %.

The range of the Intrinsic Value is 410.75 - 947.14 CAD

56.91 CAD
Stock Price
612.64 CAD
Intrinsic Value
Intrinsic Value Details

CGO.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 410.75 - 947.14 612.64 976.5%
DCF (Growth 10y) 467.07 - 990.57 665.10 1068.7%
DCF (EBITDA 5y) 369.32 - 595.89 476.07 736.5%
DCF (EBITDA 10y) 450.12 - 719.16 574.03 908.7%
Fair Value 32.26 - 32.26 32.26 -43.32%
P/E 65.29 - 362.25 203.05 256.8%
EV/EBITDA 280.12 - 486.41 390.94 586.9%
EPV 868.97 - 1,345.93 1,107.45 1846.0%
DDM - Stable 15.02 - 30.07 22.55 -60.4%
DDM - Multi 112.44 - 168.14 134.21 135.8%

CGO.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 556.54
Beta 0.91
Outstanding shares (mil) 9.78
Enterprise Value (mil) 5,322.18
Market risk premium 5.10%
Cost of Equity 25.19%
Cost of Debt 5.32%
WACC 6.35%