As of 2025-07-12, the Intrinsic Value of CI Financial Corp (CIX.TO) is 62.61 CAD. This CIX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.68 CAD, the upside of CI Financial Corp is 97.60%.
The range of the Intrinsic Value is 48.29 - 84.13 CAD
Based on its market price of 31.68 CAD and our intrinsic valuation, CI Financial Corp (CIX.TO) is undervalued by 97.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.29 - 84.13 | 62.61 | 97.6% |
| DCF (Growth 10y) | 58.07 - 95.34 | 73.03 | 130.5% |
| DCF (EBITDA 5y) | 30.48 - 47.89 | 32.97 | 4.1% |
| DCF (EBITDA 10y) | 44.78 - 65.45 | 49.43 | 56.0% |
| Fair Value | -9.19 - -9.19 | -9.19 | -129.02% |
| P/E | (21.47) - (22.50) | (21.69) | -168.5% |
| EV/EBITDA | 16.84 - 79.29 | 36.70 | 15.8% |
| EPV | 22.89 - 37.44 | 30.17 | -4.8% |
| DDM - Stable | (9.60) - (18.82) | (14.21) | -144.9% |
| DDM - Multi | (6.87) - (11.09) | (8.53) | -126.9% |
| Market Cap (mil) | 4,568.89 |
| Beta | 0.58 |
| Outstanding shares (mil) | 144.22 |
| Enterprise Value (mil) | 9,045.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.60% |
| Cost of Debt | 4.62% |
| WACC | 7.26% |