What is the intrinsic value of CYB.TO?
As of 2025-10-13, the Intrinsic Value of Cymbria Corp (CYB.TO) is
410.30 CAD. This CYB.TO valuation is based on the model Peter Lynch Fair Value.
With the current market price of 86.10 CAD, the upside of Cymbria Corp is
376.53%.
Is CYB.TO undervalued or overvalued?
Based on its market price of 86.10 CAD and our intrinsic valuation, Cymbria Corp (CYB.TO) is undervalued by 376.53%.
410.30 CAD
Intrinsic Value
CYB.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(84.07) - (20.10) |
(33.07) |
-138.4% |
| DCF (Growth 10y) |
(20.70) - (78.31) |
(32.51) |
-137.8% |
| DCF (EBITDA 5y) |
(19.56) - (28.42) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(20.30) - (30.81) |
(1,234.50) |
-123450.0% |
| Fair Value |
410.30 - 410.30 |
410.30 |
376.53% |
| P/E |
153.61 - 200.88 |
171.91 |
99.7% |
| EV/EBITDA |
149.26 - 308.14 |
220.86 |
156.5% |
| EPV |
86.38 - 121.64 |
104.01 |
20.8% |
| DDM - Stable |
186.74 - 834.64 |
510.69 |
493.1% |
| DDM - Multi |
(19.33) - (67.61) |
(30.12) |
-135.0% |
CYB.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,345.74 |
| Beta |
0.67 |
| Outstanding shares (mil) |
15.63 |
| Enterprise Value (mil) |
1,280.67 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.96% |
| Cost of Debt |
13.12% |
| WACC |
8.08% |