CXI.TO
Currency Exchange International Corp
Price:  
25.89 
CAD
Volume:  
300.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXI.TO Intrinsic Value

%
Upside

As of 2024-07-17, the Intrinsic Value of Currency Exchange International Corp (CXI.TO) is 47.59 CAD. This CXI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.89 CAD, the upside of Currency Exchange International Corp is %.

The range of the Intrinsic Value is 40.42 - 63.97 CAD

25.89 CAD
Stock Price
47.59 CAD
Intrinsic Value
Intrinsic Value Details

CXI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.42 - 63.97 47.59 83.8%
DCF (Growth 10y) 46.62 - 80.00 56.75 119.2%
DCF (EBITDA 5y) 32.38 - 40.74 36.31 40.2%
DCF (EBITDA 10y) 39.13 - 52.09 44.69 72.6%
Fair Value 40.93 - 40.93 40.93 58.07%
P/E 6.84 - 11.08 8.54 -67.0%
EV/EBITDA 28.30 - 38.61 33.18 28.1%
EPV 44.30 - 63.86 54.08 108.9%
DDM - Stable 11.50 - 26.79 19.15 -26.0%
DDM - Multi 20.89 - 39.84 27.61 6.6%

CXI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 166.40
Beta 0.56
Outstanding shares (mil) 6.43
Enterprise Value (mil) 19.83
Market risk premium 5.10%
Cost of Equity 8.23%
Cost of Debt 18.80%
WACC 8.82%