As of 2025-07-04, the Intrinsic Value of Colonial Motor Company Ltd (CMO.NZ) is 10.07 NZD. This CMO.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.05 NZD, the upside of Colonial Motor Company Ltd is 42.8%.

The range of the Intrinsic Value is 6.29 - 18.2 NZD.

Is CMO.NZ undervalued or overvalued?

Based on its market price of 7.05 NZD and our intrinsic valuation, Colonial Motor Company Ltd (CMO.NZ) is undervalued by 42.8%.

7.05 NZD

Stock Price

10.07 NZD

Intrinsic Value

Intrinsic Value Details

CMO.NZ Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	6.29 - 18.2	10.07	42.8%
DCF (Growth Exit 10Y)	8.91 - 23.3	13.49	91.4%
DCF (EBITDA Exit 5Y)	4.58 - 6.79	5.27	-25.3%
DCF (EBITDA Exit 10Y)	6.47 - 9.93	7.75	9.9%
Peter Lynch Fair Value	2.31 - 2.31	2.31	-67.25%
P/E Multiples	5.98 - 9.48	7.61	7.9%
EV/EBITDA Multiples	0.91 - 5.51	2.25	-68.1%
Earnings Power Value	13.34 - 24.82	19.08	170.6%
Dividend Discount Model - Stable	3.07 - 7.5	5.29	-25.0%
Dividend Discount Model - Multi Stages	4.61 - 9.29	6.22	-11.8%

CMO.NZ Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Saudi Automotive Services Co SJSC	64.87 - 190.93	114.56	88.9%
Fujian Zhangzhou Development Co Ltd	0.21 - 50.83	3.66	-28.3%
Briscoe Group Ltd	4.22 - 9.05	5.76	10.3%
Beijing Bashi Media Co Ltd	3.15 - 9.08	4.87	5.5%
Turners Automotive Group Ltd	5.74 - 5.74	5.74	-19.1%
Fuji Corp (Miyagi)	3,464.34 - 6,170.06	4,371.50	54.8%
KU Holdings Co Ltd	2,810.96 - 4,350.85	3,398.44	198.4%
MotorCycle Holdings Ltd	1.84 - 6.78	3.21	0.4%
Putra Mandiri Jembar Tbk PT	118.28 - 161.28	133.52	13.1%

CMO.NZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	230
Beta	0.27
Outstanding shares (mil)	33
Enterprise Value (mil)	406

Market risk premium	5.6%
Cost of Equity	9%
Cost of Debt	5.5%
WACC	6.6%