CMG.TO
Computer Modelling Group Ltd
Price:  
12.58 
CAD
Volume:  
47,814.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMG.TO DCF Valuation - Growth Exit 5Y

23.5%
Upside

The Discounted Cash Flow (DCF) valuation of Computer Modelling Group Ltd (CMG.TO) is 15.54 CAD. With the latest stock price at 12.58 CAD, the upside of Computer Modelling Group Ltd based on DCF is 23.5%.

Range Selected
WACC / Discount Rate 5.2% - 8.1% 6.6%
Long-term Growth Rate 3.0% - 4.9% 4.0%
Fair Price 8.55 - 158.57 15.54
Upside -32.0% - 1160.5% 23.5%
12.58 CAD
Stock Price
15.54 CAD
Fair Price