As of 2024-12-13, the Intrinsic Value of Cymbria Corp (CYB.TO) is
204.22 CAD. This CYB.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.60 CAD, the upside of Cymbria Corp is
166.60%.
The range of the Intrinsic Value is 164.08 - 273.68 CAD
204.22 CAD
Intrinsic Value
CYB.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
164.08 - 273.68 |
204.22 |
166.6% |
| DCF (Growth 10y) |
182.52 - 297.84 |
224.98 |
193.7% |
| DCF (EBITDA 5y) |
238.41 - 283.57 |
257.40 |
236.0% |
| DCF (EBITDA 10y) |
236.72 - 306.15 |
266.64 |
248.1% |
| Fair Value |
439.02 - 439.02 |
439.02 |
473.14% |
| P/E |
147.86 - 247.65 |
176.35 |
130.2% |
| EV/EBITDA |
262.65 - 363.05 |
312.73 |
308.3% |
| EPV |
93.60 - 136.84 |
115.22 |
50.4% |
| DDM - Stable |
131.46 - 273.97 |
202.71 |
164.6% |
| DDM - Multi |
126.13 - 210.14 |
158.13 |
106.4% |
CYB.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,197.26 |
| Beta |
0.67 |
| Outstanding shares (mil) |
15.63 |
| Enterprise Value (mil) |
1,170.93 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.06% |
| Cost of Debt |
13.32% |
| WACC |
8.20% |