As of 2025-06-08, the Intrinsic Value of Constellation Software Inc (CSU.TO) is 1,487.71 CAD. This CSU.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4,911.09 CAD, the upside of Constellation Software Inc is -69.70%.
The range of the Intrinsic Value is 971.25 - 3,058.21 CAD
Based on its market price of 4,911.09 CAD and our intrinsic valuation, Constellation Software Inc (CSU.TO) is overvalued by 69.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 971.25 - 3,058.21 | 1,487.71 | -69.7% |
| DCF (Growth 10y) | 1,516.34 - 4,516.00 | 2,263.00 | -53.9% |
| DCF (EBITDA 5y) | 2,401.48 - 3,987.85 | 3,008.97 | -38.7% |
| DCF (EBITDA 10y) | 3,063.08 - 5,416.71 | 3,959.43 | -19.4% |
| Fair Value | 1,022.84 - 1,022.84 | 1,022.84 | -79.17% |
| P/E | 1,989.52 - 3,174.81 | 2,601.88 | -47.0% |
| EV/EBITDA | 2,726.43 - 8,464.24 | 5,055.60 | 2.9% |
| EPV | 1,484.05 - 2,021.66 | 1,752.86 | -64.3% |
| DDM - Stable | 491.63 - 1,822.78 | 1,157.21 | -76.4% |
| DDM - Multi | 869.14 - 2,505.85 | 1,290.80 | -73.7% |
| Market Cap (mil) | 104,066.00 |
| Beta | 1.23 |
| Outstanding shares (mil) | 21.19 |
| Enterprise Value (mil) | 107,139.38 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.59% |
| Cost of Debt | 5.16% |
| WACC | 8.30% |