As of 2025-07-12, the Intrinsic Value of Clairvest Group Inc (CVG.TO) is 124.25 CAD. This CVG.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 75.41 CAD, the upside of Clairvest Group Inc is 64.80%.
The range of the Intrinsic Value is 101.49 - 163.24 CAD
Based on its market price of 75.41 CAD and our intrinsic valuation, Clairvest Group Inc (CVG.TO) is undervalued by 64.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 101.49 - 163.24 | 124.25 | 64.8% |
| DCF (Growth 10y) | 115.80 - 185.52 | 141.61 | 87.8% |
| DCF (EBITDA 5y) | 91.17 - 122.05 | 100.68 | 33.5% |
| DCF (EBITDA 10y) | 109.47 - 151.77 | 124.17 | 64.7% |
| Fair Value | 212.62 - 212.62 | 212.62 | 181.95% |
| P/E | 74.12 - 87.43 | 81.16 | 7.6% |
| EV/EBITDA | 72.75 - 107.75 | 85.53 | 13.4% |
| EPV | 54.73 - 74.96 | 64.85 | -14.0% |
| DDM - Stable | 57.26 - 125.61 | 91.44 | 21.3% |
| DDM - Multi | 68.31 - 122.27 | 88.18 | 16.9% |
| Market Cap (mil) | 1,082.13 |
| Beta | 0.26 |
| Outstanding shares (mil) | 14.35 |
| Enterprise Value (mil) | 912.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.74% |
| Cost of Debt | 18.95% |
| WACC | 8.76% |