CGY.TO
Calian Group Ltd
Price:  
50.16 
CAD
Volume:  
41,020.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CGY.TO Intrinsic Value

121.90 %
Upside

What is the intrinsic value of CGY.TO?

As of 2025-07-05, the Intrinsic Value of Calian Group Ltd (CGY.TO) is 111.33 CAD. This CGY.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.16 CAD, the upside of Calian Group Ltd is 121.90%.

The range of the Intrinsic Value is 65.26 - 314.72 CAD

Is CGY.TO undervalued or overvalued?

Based on its market price of 50.16 CAD and our intrinsic valuation, Calian Group Ltd (CGY.TO) is undervalued by 121.90%.

50.16 CAD
Stock Price
111.33 CAD
Intrinsic Value
Intrinsic Value Details

CGY.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 65.26 - 314.72 111.33 121.9%
DCF (Growth 10y) 84.03 - 371.42 137.44 174.0%
DCF (EBITDA 5y) 51.85 - 72.14 62.33 24.3%
DCF (EBITDA 10y) 73.60 - 106.49 89.64 78.7%
Fair Value 0.02 - 0.02 0.02 -99.96%
P/E 0.08 - 43.60 20.35 -59.4%
EV/EBITDA 38.26 - 50.67 44.16 -12.0%
EPV 61.80 - 93.04 77.42 54.3%
DDM - Stable 0.04 - 0.20 0.12 -99.8%
DDM - Multi 1,859.80 - 2,066.04 1,929.16 3746.0%

CGY.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 586.37
Beta 0.75
Outstanding shares (mil) 11.69
Enterprise Value (mil) 687.79
Market risk premium 5.10%
Cost of Equity 7.22%
Cost of Debt 4.68%
WACC 6.44%