As of 2025-04-26, the Intrinsic Value of Cymbria Corp (CYB.TO) is 195.07 CAD. This CYB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.86 CAD, the upside of Cymbria Corp is 171.50%.
The range of the Intrinsic Value is 157.59 - 259.96 CAD
Based on its market price of 71.86 CAD and our intrinsic valuation, Cymbria Corp (CYB.TO) is undervalued by 171.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.59 - 259.96 | 195.07 | 171.5% |
| DCF (Growth 10y) | 173.31 - 280.66 | 212.85 | 196.2% |
| DCF (EBITDA 5y) | 218.16 - 273.59 | 244.10 | 239.7% |
| DCF (EBITDA 10y) | 217.23 - 292.09 | 251.06 | 249.4% |
| Fair Value | 320.23 - 320.23 | 320.23 | 345.63% |
| P/E | 103.24 - 226.55 | 146.94 | 104.5% |
| EV/EBITDA | 218.01 - 268.89 | 244.94 | 240.9% |
| EPV | 84.06 - 121.77 | 102.92 | 43.2% |
| DDM - Stable | 95.69 - 199.71 | 147.70 | 105.5% |
| DDM - Multi | 111.41 - 189.31 | 141.02 | 96.2% |
| Market Cap (mil) | 1,124.61 |
| Beta | 0.67 |
| Outstanding shares (mil) | 15.65 |
| Enterprise Value (mil) | 1,059.24 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.07% |
| Cost of Debt | 13.12% |
| WACC | 8.20% |