As of 2025-12-20, the Intrinsic Value of Calian Group Ltd (CGY.TO) is 67.22 CAD. This CGY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.42 CAD, the upside of Calian Group Ltd is 17.10%.
The range of the Intrinsic Value is 36.30 - 182.18 CAD
Based on its market price of 57.42 CAD and our intrinsic valuation, Calian Group Ltd (CGY.TO) is undervalued by 17.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.30 - 182.18 | 67.22 | 17.1% |
| DCF (Growth 10y) | 49.21 - 219.69 | 85.69 | 49.2% |
| DCF (EBITDA 5y) | 46.32 - 69.30 | 52.83 | -8.0% |
| DCF (EBITDA 10y) | 58.82 - 99.62 | 72.64 | 26.5% |
| Fair Value | 21.13 - 21.13 | 21.13 | -63.20% |
| P/E | 45.46 - 57.35 | 51.80 | -9.8% |
| EV/EBITDA | 44.66 - 67.94 | 53.77 | -6.4% |
| EPV | 54.14 - 106.66 | 80.40 | 40.0% |
| DDM - Stable | 13.77 - 58.08 | 35.92 | -37.4% |
| DDM - Multi | 37.89 - 121.50 | 57.46 | 0.1% |
| Market Cap (mil) | 651.72 |
| Beta | 1.02 |
| Outstanding shares (mil) | 11.35 |
| Enterprise Value (mil) | 779.82 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.01% |
| Cost of Debt | 7.39% |
| WACC | 7.43% |