As of 2024-10-12, the Intrinsic Value of Currency Exchange International Corp (CXI.TO) is 52.76 CAD. This CXI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.10 CAD, the upside of Currency Exchange International Corp is 110.20%.

The range of the Intrinsic Value is 44.55 - 73.15 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	44.55 - 73.15	52.76	110.2%
DCF (Growth 10y)	50.79 - 89.89	62.01	147.1%
DCF (EBITDA 5y)	39.04 - 48.75	43.64	73.9%
DCF (EBITDA 10y)	45.42 - 60.62	51.99	107.1%
Fair Value	40.54 - 40.54	40.54	61.53%
P/E	7.88 - 11.40	8.96	-64.3%
EV/EBITDA	33.09 - 43.22	38.19	52.2%
EPV	47.39 - 70.83	59.11	135.5%
DDM - Stable	12.40 - 30.56	21.48	-14.4%
DDM - Multi	23.59 - 47.20	31.66	26.1%