As of 2025-12-31, the Intrinsic Value of Currency Exchange International Corp (CXI.TO) is 38.36 CAD. This CXI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.32 CAD, the upside of Currency Exchange International Corp is 71.90%.
The range of the Intrinsic Value is 34.31 - 45.25 CAD
Based on its market price of 22.32 CAD and our intrinsic valuation, Currency Exchange International Corp (CXI.TO) is undervalued by 71.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 34.31 - 45.25 | 38.36 | 71.9% |
| DCF (Growth 10y) | 35.33 - 46.09 | 39.34 | 76.2% |
| DCF (EBITDA 5y) | 24.69 - 25.19 | 24.93 | 11.7% |
| DCF (EBITDA 10y) | 28.58 - 30.06 | 29.28 | 31.2% |
| Fair Value | 23.55 - 23.55 | 23.55 | 5.49% |
| P/E | 3.80 - 6.19 | 5.03 | -77.5% |
| EV/EBITDA | 22.37 - 24.34 | 23.36 | 4.6% |
| EPV | 59.41 - 76.80 | 68.11 | 205.1% |
| DDM - Stable | 7.04 - 15.15 | 11.10 | -50.3% |
| DDM - Multi | 9.82 - 16.94 | 12.48 | -44.1% |
| Market Cap (mil) | 136.82 |
| Beta | 0.47 |
| Outstanding shares (mil) | 6.13 |
| Enterprise Value (mil) | 22.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.98% |
| Cost of Debt | 6.40% |
| WACC | 7.56% |