The Discounted Cash Flow (DCF) valuation of Computer Modelling Group Ltd (CMG.TO) is 6.84 CAD. With the latest stock price at 11.95 CAD, the upside of Computer Modelling Group Ltd based on DCF is -42.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.2% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 4.95 - 12.01 | 6.84 |
| Upside | -58.6% - 0.5% | -42.8% |