As of 2025-05-16, the Intrinsic Value of Cargojet Inc (CJT.TO) is 142.15 CAD. This CJT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.79 CAD, the upside of Cargojet Inc is 50.00%.
The range of the Intrinsic Value is 88.42 - 275.54 CAD
Based on its market price of 94.79 CAD and our intrinsic valuation, Cargojet Inc (CJT.TO) is undervalued by 50.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 88.42 - 275.54 | 142.15 | 50.0% |
| DCF (Growth 10y) | 121.55 - 328.31 | 181.29 | 91.3% |
| DCF (EBITDA 5y) | 132.14 - 204.20 | 167.10 | 76.3% |
| DCF (EBITDA 10y) | 160.60 - 247.92 | 201.84 | 112.9% |
| Fair Value | 39.06 - 39.06 | 39.06 | -58.79% |
| P/E | 148.37 - 172.18 | 159.27 | 68.0% |
| EV/EBITDA | 52.45 - 295.15 | 145.41 | 53.4% |
| EPV | (106.18) - (118.46) | (112.32) | -218.5% |
| DDM - Stable | 71.62 - 209.50 | 140.56 | 48.3% |
| DDM - Multi | 111.64 - 251.58 | 154.41 | 62.9% |
| Market Cap (mil) | 1,503.37 |
| Beta | 1.39 |
| Outstanding shares (mil) | 15.86 |
| Enterprise Value (mil) | 2,336.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.50% |
| Cost of Debt | 5.43% |
| WACC | 7.04% |