As of 2024-12-12, the Intrinsic Value of Cargojet Inc (CJT.TO) is
167.80 CAD. This CJT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.57 CAD, the upside of Cargojet Inc is
50.40%.
The range of the Intrinsic Value is 77.52 - 910.22 CAD
167.80 CAD
Intrinsic Value
CJT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.52 - 910.22 |
167.80 |
50.4% |
| DCF (Growth 10y) |
146.87 - 1,424.25 |
286.15 |
156.5% |
| DCF (EBITDA 5y) |
204.20 - 291.49 |
251.97 |
125.8% |
| DCF (EBITDA 10y) |
244.32 - 391.00 |
317.33 |
184.4% |
| Fair Value |
0.73 - 0.73 |
0.73 |
-99.35% |
| P/E |
3.24 - 90.73 |
44.40 |
-60.2% |
| EV/EBITDA |
70.85 - 185.24 |
126.10 |
13.0% |
| EPV |
(93.60) - (121.87) |
(107.74) |
-196.6% |
| DDM - Stable |
1.54 - 8.29 |
4.92 |
-95.6% |
| DDM - Multi |
277.26 - 701.67 |
361.52 |
224.0% |
CJT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,769.70 |
| Beta |
0.52 |
| Outstanding shares (mil) |
15.86 |
| Enterprise Value (mil) |
2,466.00 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.07% |
| Cost of Debt |
8.32% |
| WACC |
7.36% |