As of 2024-12-12, the Intrinsic Value of CGI Inc (GIB.A.TO) is
182.37 CAD. This GIB.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 161.79 CAD, the upside of CGI Inc is
12.70%.
The range of the Intrinsic Value is 135.70 - 279.69 CAD
182.37 CAD
Intrinsic Value
GIB.A.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
135.70 - 279.69 |
182.37 |
12.7% |
| DCF (Growth 10y) |
158.16 - 305.21 |
206.27 |
27.5% |
| DCF (EBITDA 5y) |
185.00 - 216.72 |
197.79 |
22.2% |
| DCF (EBITDA 10y) |
193.79 - 240.54 |
213.68 |
32.1% |
| Fair Value |
55.67 - 55.67 |
55.67 |
-65.59% |
| P/E |
170.91 - 217.22 |
189.50 |
17.1% |
| EV/EBITDA |
161.13 - 195.05 |
172.75 |
6.8% |
| EPV |
109.62 - 146.35 |
127.98 |
-20.9% |
| DDM - Stable |
70.28 - 183.76 |
127.02 |
-21.5% |
| DDM - Multi |
109.05 - 225.51 |
147.43 |
-8.9% |
GIB.A.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,561.05 |
| Beta |
0.41 |
| Outstanding shares (mil) |
201.25 |
| Enterprise Value (mil) |
34,408.30 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.25% |
| Cost of Debt |
4.25% |
| WACC |
7.77% |