CGX.TO
Cineplex Inc
Price:  
7.88 
CAD
Volume:  
473,170.00
Canada | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGX.TO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Cineplex Inc (CGX.TO) is 12.65 CAD. This CGX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.88 CAD, the upside of Cineplex Inc is %.

The range of the Intrinsic Value is 0.34 - 43.20 CAD

7.88 CAD
Stock Price
12.65 CAD
Intrinsic Value
Intrinsic Value Details

CGX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.34 - 43.20 12.65 60.6%
DCF (Growth 10y) 9.49 - 65.77 25.69 226.0%
DCF (EBITDA 5y) 0.45 - 6.21 3.58 -54.6%
DCF (EBITDA 10y) 8.39 - 21.12 14.58 85.0%
Fair Value 14.63 - 14.63 14.63 85.61%
P/E 0.55 - 64.88 18.66 136.8%
EV/EBITDA (8.97) - 9.48 3.75 -52.4%
EPV 0.23 - 26.86 13.54 71.9%
DDM - Stable 19.96 - 42.69 31.32 297.5%
DDM - Multi 0.17 - 0.29 0.21 -97.3%

CGX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 501.83
Beta 1.01
Outstanding shares (mil) 63.68
Enterprise Value (mil) 2,401.09
Market risk premium 5.10%
Cost of Equity 8.71%
Cost of Debt 6.70%
WACC 6.03%