CVG.TO
Clairvest Group Inc
Price:  
70.00 
CAD
Volume:  
1,240.00
Canada | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVG.TO Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of Clairvest Group Inc (CVG.TO) is 10.40 CAD. This CVG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 70.00 CAD, the upside of Clairvest Group Inc is %.

The range of the Intrinsic Value is 10.10 - 10.52 CAD

70.00 CAD
Stock Price
10.40 CAD
Intrinsic Value
Intrinsic Value Details

CVG.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.10 - 10.52 10.40 -85.1%
DCF (Growth 10y) 10.41 - 9.88 10.27 -85.3%
DCF (EBITDA 5y) 10.55 - 10.49 10.51 -85.0%
DCF (EBITDA 10y) 10.47 - 10.36 10.41 -85.1%
Fair Value -73.68 - -73.68 -73.68 -205.26%
P/E (23.58) - (24.99) (23.73) -133.9%
EV/EBITDA (17.68) - (22.99) (22.31) -131.9%
EPV 143.90 - 203.73 173.82 148.3%
DDM - Stable (27.88) - (94.56) (61.22) -187.5%
DDM - Multi (0.31) - (0.84) (0.46) -100.7%

CVG.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,027.23
Beta 0.64
Outstanding shares (mil) 14.67
Enterprise Value (mil) 885.20
Market risk premium 5.10%
Cost of Equity 7.10%
Cost of Debt 7.00%
WACC 7.10%