As of 2024-07-27, the Intrinsic Value of Currency Exchange International Corp (CXI.TO) is
48.59 CAD. This CXI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 26.20 CAD, the upside of Currency Exchange International Corp is
%.
The range of the Intrinsic Value is 41.26 - 65.23 CAD
48.59 CAD
Intrinsic Value
CXI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.26 - 65.23 |
48.59 |
85.5% |
| DCF (Growth 10y) |
47.73 - 81.72 |
58.11 |
121.8% |
| DCF (EBITDA 5y) |
32.03 - 41.03 |
36.09 |
37.8% |
| DCF (EBITDA 10y) |
39.11 - 52.57 |
44.73 |
70.7% |
| Fair Value |
41.30 - 41.30 |
41.30 |
57.63% |
| P/E |
7.24 - 11.04 |
8.84 |
-66.2% |
| EV/EBITDA |
27.51 - 35.79 |
32.27 |
23.2% |
| EPV |
45.22 - 64.98 |
55.10 |
110.3% |
| DDM - Stable |
12.02 - 27.44 |
19.73 |
-24.7% |
| DDM - Multi |
21.97 - 40.88 |
28.76 |
9.8% |
CXI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
168.03 |
| Beta |
0.52 |
| Outstanding shares (mil) |
6.41 |
| Enterprise Value (mil) |
20.44 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.02% |
| Cost of Debt |
18.80% |
| WACC |
8.64% |