What is the intrinsic value of CWL.TO?

As of 2025-05-29, the Intrinsic Value of Caldwell Partners International Inc (CWL.TO) is 3.24 CAD. This CWL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.74 CAD, the upside of Caldwell Partners International Inc is 337.80%.

The range of the Intrinsic Value is 2.66 - 4.19 CAD

Is CWL.TO undervalued or overvalued?

Based on its market price of 0.74 CAD and our intrinsic valuation, Caldwell Partners International Inc (CWL.TO) is undervalued by 337.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.66 - 4.19	3.24	337.8%
DCF (Growth 10y)	3.03 - 4.69	3.66	394.9%
DCF (EBITDA 5y)	1.93 - 2.37	2.07	180.0%
DCF (EBITDA 10y)	2.41 - 2.99	2.62	254.6%
Fair Value	1.29 - 1.29	1.29	74.81%
P/E	0.77 - 2.71	1.66	123.7%
EV/EBITDA	0.71 - 2.75	1.63	119.9%
EPV	1.71 - 2.31	2.01	171.1%
DDM - Stable	0.39 - 0.85	0.62	-16.7%
DDM - Multi	1.61 - 2.83	2.06	178.4%