CGO.TO
Cogeco Inc
Price:  
64.29 
CAD
Volume:  
5,554.00
Canada | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGO.TO Intrinsic Value

912.50 %
Upside

What is the intrinsic value of CGO.TO?

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

Is CGO.TO undervalued or overvalued?

Based on its market price of 64.29 CAD and our intrinsic valuation, Cogeco Inc (CGO.TO) is undervalued by 912.50%.

64.29 CAD
Stock Price
650.91 CAD
Intrinsic Value
Intrinsic Value Details

CGO.TO Intrinsic Value - Valuation Summary

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%

CGO.TO Intrinsic Value - Key Valuation Metrics

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%