CMG.TO
Computer Modelling Group Ltd
Price:  
10.08 
CAD
Volume:  
58,896.00
Canada | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMG.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Computer Modelling Group Ltd (CMG.TO) is 15.00 CAD. This CMG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.08 CAD, the upside of Computer Modelling Group Ltd is %.

The range of the Intrinsic Value is 8.15 - 145.70 CAD

10.08 CAD
Stock Price
15.00 CAD
Intrinsic Value
Intrinsic Value Details

CMG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.15 - 145.70 15.00 48.8%
DCF (Growth 10y) 10.05 - 170.58 18.09 79.4%
DCF (EBITDA 5y) 3.27 - 4.12 3.71 -63.2%
DCF (EBITDA 10y) 5.04 - 6.58 5.78 -42.7%
Fair Value 1.49 - 1.49 1.49 -85.19%
P/E 2.23 - 4.51 3.34 -66.8%
EV/EBITDA 1.80 - 3.24 2.64 -73.8%
EPV 3.95 - 6.01 4.98 -50.6%
DDM - Stable 4.20 - 77.55 40.87 305.5%
DDM - Multi 7.77 - 105.24 14.13 40.1%

CMG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 818.85
Beta 1.11
Outstanding shares (mil) 81.23
Enterprise Value (mil) 811.42
Market risk premium 5.10%
Cost of Equity 6.57%
Cost of Debt 4.26%
WACC 6.42%