As of 2025-06-17, the Intrinsic Value of CGI Inc (GIB.A.TO) is 195.10 CAD. This GIB.A.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 147.08 CAD, the upside of CGI Inc is 32.60%.
The range of the Intrinsic Value is 143.91 - 304.79 CAD
Based on its market price of 147.08 CAD and our intrinsic valuation, CGI Inc (GIB.A.TO) is undervalued by 32.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 143.91 - 304.79 | 195.10 | 32.6% |
| DCF (Growth 10y) | 182.91 - 365.04 | 241.26 | 64.0% |
| DCF (EBITDA 5y) | 175.58 - 206.17 | 191.53 | 30.2% |
| DCF (EBITDA 10y) | 209.66 - 258.61 | 233.90 | 59.0% |
| Fair Value | 51.50 - 51.50 | 51.50 | -64.98% |
| P/E | 142.08 - 159.26 | 151.16 | 2.8% |
| EV/EBITDA | 130.53 - 163.93 | 146.42 | -0.5% |
| EPV | 100.15 - 133.51 | 116.83 | -20.6% |
| DDM - Stable | 70.92 - 190.00 | 130.46 | -11.3% |
| DDM - Multi | 123.37 - 256.42 | 166.54 | 13.2% |
| Market Cap (mil) | 32,973.86 |
| Beta | 0.56 |
| Outstanding shares (mil) | 224.19 |
| Enterprise Value (mil) | 36,242.30 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.68% |
| Cost of Debt | 4.25% |
| WACC | 7.27% |