As of 2025-07-12, the Intrinsic Value of Cargojet Inc (CJT.TO) is 150.06 CAD. This CJT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.55 CAD, the upside of Cargojet Inc is 46.30%.
The range of the Intrinsic Value is 85.70 - 350.64 CAD
Based on its market price of 102.55 CAD and our intrinsic valuation, Cargojet Inc (CJT.TO) is undervalued by 46.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.70 - 350.64 | 150.06 | 46.3% |
| DCF (Growth 10y) | 116.52 - 410.31 | 188.40 | 83.7% |
| DCF (EBITDA 5y) | 124.56 - 210.52 | 162.46 | 58.4% |
| DCF (EBITDA 10y) | 149.45 - 254.61 | 194.92 | 90.1% |
| Fair Value | 39.06 - 39.06 | 39.06 | -61.91% |
| P/E | 148.87 - 172.80 | 158.45 | 54.5% |
| EV/EBITDA | 49.41 - 291.13 | 146.97 | 43.3% |
| EPV | (102.95) - (118.18) | (110.56) | -207.8% |
| DDM - Stable | 71.40 - 252.62 | 162.01 | 58.0% |
| DDM - Multi | 109.60 - 301.51 | 160.77 | 56.8% |
| Market Cap (mil) | 1,626.44 |
| Beta | 1.82 |
| Outstanding shares (mil) | 15.86 |
| Enterprise Value (mil) | 2,459.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.72% |
| Cost of Debt | 5.43% |
| WACC | 7.30% |