CXI.TO
Currency Exchange International Corp
Price:  
19.58 
CAD
Volume:  
300.00
United States | Consumer Finance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CXI.TO Intrinsic Value

97.10 %
Upside

What is the intrinsic value of CXI.TO?

As of 2025-07-11, the Intrinsic Value of Currency Exchange International Corp (CXI.TO) is 38.60 CAD. This CXI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.58 CAD, the upside of Currency Exchange International Corp is 97.10%.

The range of the Intrinsic Value is 32.97 - 48.78 CAD

Is CXI.TO undervalued or overvalued?

Based on its market price of 19.58 CAD and our intrinsic valuation, Currency Exchange International Corp (CXI.TO) is undervalued by 97.10%.

19.58 CAD
Stock Price
38.60 CAD
Intrinsic Value
Intrinsic Value Details

CXI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.97 - 48.78 38.60 97.1%
DCF (Growth 10y) 36.88 - 55.10 43.39 121.6%
DCF (EBITDA 5y) 22.31 - 25.80 23.97 22.4%
DCF (EBITDA 10y) 27.74 - 32.75 30.04 53.4%
Fair Value 21.23 - 21.23 21.23 8.40%
P/E 4.77 - 8.61 6.70 -65.8%
EV/EBITDA 21.99 - 26.31 24.39 24.6%
EPV 57.06 - 77.72 67.39 244.2%
DDM - Stable 6.82 - 15.64 11.23 -42.7%
DDM - Multi 13.63 - 25.29 17.81 -9.0%

CXI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 122.77
Beta 0.00
Outstanding shares (mil) 6.27
Enterprise Value (mil) 31.69
Market risk premium 5.10%
Cost of Equity 7.30%
Cost of Debt 6.40%
WACC 6.93%