As of 2026-04-02, the Intrinsic Value of Cargojet Inc (CJT.TO) is 37.32 CAD. This CJT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 80.34 CAD, the upside of Cargojet Inc is -53.50%.
The range of the Intrinsic Value is 11.55 - 92.66 CAD
Based on its market price of 80.34 CAD and our intrinsic valuation, Cargojet Inc (CJT.TO) is overvalued by 53.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.55 - 92.66 | 37.32 | -53.5% |
| DCF (Growth 10y) | 46.12 - 157.67 | 81.83 | 1.9% |
| DCF (EBITDA 5y) | 104.99 - 156.00 | 128.21 | 59.6% |
| DCF (EBITDA 10y) | 114.29 - 183.85 | 145.31 | 80.9% |
| Fair Value | 134.38 - 134.38 | 134.38 | 67.27% |
| P/E | 102.23 - 134.28 | 121.16 | 50.8% |
| EV/EBITDA | 60.95 - 210.69 | 123.48 | 53.7% |
| EPV | (132.72) - (156.01) | (144.36) | -279.7% |
| DDM - Stable | 32.58 - 91.44 | 62.01 | -22.8% |
| DDM - Multi | 63.65 - 143.11 | 88.57 | 10.2% |
| Market Cap (mil) | 1,198.67 |
| Beta | 1.77 |
| Outstanding shares (mil) | 14.92 |
| Enterprise Value (mil) | 2,186.57 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.42% |
| Cost of Debt | 6.13% |
| WACC | 7.99% |