CSU.TO
Constellation Software Inc
Price:  
3,750.00 
CAD
Volume:  
33,444.00
Canada | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSU.TO Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Constellation Software Inc (CSU.TO) is 941.83 CAD. This CSU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3,750.00 CAD, the upside of Constellation Software Inc is %.

The range of the Intrinsic Value is 623.64 - 1,858.75 CAD

3,750.00 CAD
Stock Price
941.83 CAD
Intrinsic Value
Intrinsic Value Details

CSU.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 623.64 - 1,858.75 941.83 -74.9%
DCF (Growth 10y) 1,128.76 - 3,231.03 1,672.92 -55.4%
DCF (EBITDA 5y) 2,848.09 - 3,587.19 3,258.20 -13.1%
DCF (EBITDA 10y) 3,664.60 - 5,137.33 4,413.88 17.7%
Fair Value 839.75 - 839.75 839.75 -77.61%
P/E 2,024.12 - 2,977.40 2,344.37 -37.5%
EV/EBITDA 2,631.68 - 7,051.08 4,723.07 25.9%
EPV 906.25 - 1,260.25 1,083.25 -71.1%
DDM - Stable 323.10 - 1,166.16 744.63 -80.1%
DDM - Multi 751.70 - 2,089.74 1,103.38 -70.6%

CSU.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 79,468.13
Beta 0.98
Outstanding shares (mil) 21.19
Enterprise Value (mil) 81,318.59
Market risk premium 5.10%
Cost of Equity 8.93%
Cost of Debt 5.98%
WACC 8.80%