CJT.TO
Cargojet Inc
Price:  
132.66 
CAD
Volume:  
39,208.00
Canada | Air Freight & Logistics
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CJT.TO Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Cargojet Inc (CJT.TO) is 105.55 CAD. This CJT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 132.66 CAD, the upside of Cargojet Inc is %.

The range of the Intrinsic Value is 45.13 - 562.24 CAD

132.66 CAD
Stock Price
105.55 CAD
Intrinsic Value
Intrinsic Value Details

CJT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.13 - 562.24 105.55 -20.4%
DCF (Growth 10y) 91.33 - 912.74 187.74 41.5%
DCF (EBITDA 5y) 119.66 - 262.44 173.95 31.1%
DCF (EBITDA 10y) 146.19 - 358.31 223.93 68.8%
Fair Value 11.90 - 11.90 11.90 -91.03%
P/E 49.90 - 74.83 63.57 -52.1%
EV/EBITDA 43.61 - 152.12 82.81 -37.6%
EPV (80.24) - (111.36) (95.80) -172.2%
DDM - Stable 21.78 - 118.16 69.97 -47.3%
DDM - Multi 100.56 - 416.98 161.28 21.6%

CJT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,184.53
Beta 0.58
Outstanding shares (mil) 16.47
Enterprise Value (mil) 2,839.13
Market risk premium 5.10%
Cost of Equity 8.73%
Cost of Debt 10.53%
WACC 8.32%