As of 2024-12-14, the Intrinsic Value of Colliers International Group Inc (CIGI.TO) is
183.08 CAD. This CIGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 207.20 CAD, the upside of Colliers International Group Inc is
-11.60%.
The range of the Intrinsic Value is 121.30 - 335.80 CAD
183.08 CAD
Intrinsic Value
CIGI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.30 - 335.80 |
183.08 |
-11.6% |
| DCF (Growth 10y) |
181.19 - 457.47 |
261.30 |
26.1% |
| DCF (EBITDA 5y) |
172.87 - 237.18 |
201.78 |
-2.6% |
| DCF (EBITDA 10y) |
223.52 - 320.97 |
266.64 |
28.7% |
| Fair Value |
19.99 - 19.99 |
19.99 |
-90.35% |
| P/E |
122.51 - 192.54 |
159.25 |
-23.1% |
| EV/EBITDA |
137.39 - 239.72 |
189.60 |
-8.5% |
| EPV |
109.99 - 158.08 |
134.03 |
-35.3% |
| DDM - Stable |
33.22 - 97.39 |
65.31 |
-68.5% |
| DDM - Multi |
95.61 - 218.97 |
133.24 |
-35.7% |
CIGI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,469.82 |
| Beta |
1.29 |
| Outstanding shares (mil) |
50.53 |
| Enterprise Value (mil) |
12,368.91 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.06% |
| Cost of Debt |
4.81% |
| WACC |
7.99% |