CIX.TO
CI Financial Corp
Price:  
19.32 
CAD
Volume:  
146,957.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CIX.TO Intrinsic Value

84.90 %
Upside

As of 2024-10-07, the Intrinsic Value of CI Financial Corp (CIX.TO) is 35.73 CAD. This CIX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.32 CAD, the upside of CI Financial Corp is 84.90%.

The range of the Intrinsic Value is 25.19 - 52.39 CAD

19.32 CAD
Stock Price
35.73 CAD
Intrinsic Value
Intrinsic Value Details

CIX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.19 - 52.39 35.73 84.9%
DCF (Growth 10y) 30.93 - 59.03 41.87 116.7%
DCF (EBITDA 5y) 15.65 - 20.68 18.09 -6.4%
DCF (EBITDA 10y) 24.54 - 33.18 28.63 48.2%
Fair Value -1.85 - -1.85 -1.85 -109.58%
P/E (3.98) - 10.25 2.21 -88.6%
EV/EBITDA 9.63 - 39.16 23.70 22.7%
EPV 35.58 - 55.86 45.72 136.7%
DDM - Stable (1.72) - (3.45) (2.58) -113.4%
DDM - Multi 4.24 - 7.03 5.32 -72.5%

CIX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,814.96
Beta 1.17
Outstanding shares (mil) 145.70
Enterprise Value (mil) 6,674.78
Market risk premium 5.10%
Cost of Equity 12.87%
Cost of Debt 4.31%
WACC 7.19%