CIX.TO
CI Financial Corp
Price:  
14.72 
CAD
Volume:  
403,656.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CIX.TO Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of CI Financial Corp (CIX.TO) is 32.19 CAD. This CIX.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.72 CAD, the upside of CI Financial Corp is %.

The range of the Intrinsic Value is 22.42 - 48.02 CAD

14.72 CAD
Stock Price
32.19 CAD
Intrinsic Value
Intrinsic Value Details

CIX.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 22.42 - 48.02 32.19 118.7%
DCF (Growth 10y) 26.61 - 52.71 36.63 148.8%
DCF (EBITDA 5y) 15.12 - 19.93 17.78 20.8%
DCF (EBITDA 10y) 22.01 - 30.32 26.21 78.1%
Fair Value 0.16 - 0.16 0.16 -98.89%
P/E 0.35 - 8.82 4.15 -71.8%
EV/EBITDA 7.64 - 29.29 18.96 28.8%
EPV 32.94 - 53.55 43.24 193.8%
DDM - Stable 0.14 - 0.27 0.20 -98.6%
DDM - Multi 48.53 - 53.99 50.97 246.3%

CIX.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,264.25
Beta 1.02
Outstanding shares (mil) 153.82
Enterprise Value (mil) 5,937.25
Market risk premium 5.10%
Cost of Equity 14.15%
Cost of Debt 4.74%
WACC 7.36%