Is CGY.TO undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Calian Group Ltd (CGY.TO) is 75.11 CAD. This CGY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 42.32 CAD, the upside of Calian Group Ltd is 77.50%. This means that CGY.TO is undervalued by 77.50%.

The range of the Intrinsic Value is 44.54 - 196.11 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	44.54 - 196.11	75.11	77.5%
DCF (Growth 10y)	72.31 - 291.60	116.83	176.1%
DCF (EBITDA 5y)	50.55 - 60.04	55.91	32.1%
DCF (EBITDA 10y)	70.89 - 91.82	81.54	92.7%
Fair Value	1.99 - 1.99	1.99	-95.29%
P/E	6.58 - 36.94	20.87	-50.7%
EV/EBITDA	33.02 - 42.53	41.09	-2.9%
EPV	57.45 - 87.86	72.65	71.7%
DDM - Stable	4.21 - 18.53	11.37	-73.1%
DDM - Multi	69.08 - 191.38	97.00	129.2%