|
Market Closed -
Toronto S.E.
16:00:00 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 4.280 CAD | +2.39% |
|
-2.28% | -18.01% |
| 09-25 | Computer Modeling Group Completes CA$20 Million Substantial Issuer Bid | MT |
| 09-23 | Computer Modelling Group Posts Preliminary Results of Substantial Issuer Bid | MT |
Company Valuation: Computer Modelling Group Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 430.6 | 585.4 | 827.1 | 665.1 | 343 | 314.8 | - | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.42% | -8.23% | - | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 315.1 | 313.8 | 290.5 | 314.8 |
| Change | - | 35.96% | 30.49% | -18.73% | -49.25% | -0.41% | -7.43% | 8.37% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 18.5x | 15x | 17.1x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 6.97x | 1x | -1.9x | -0.9x | 1.8x | 0.6x | -1.4x |
| Capitalization / Revenue | 6.5x | 7.93x | 7.61x | 5.14x | 2.72x | 2.5x | 2.4x | - |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.5x | 2.49x | 2.21x | - |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.73x | 8.82x | 7.48x | 8.07x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 13.2x | 9.85x | - |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.11% | 7.55% | 10.2% | - |
| Dividend per Share 2 | 0.2 | - | - | - | - | - | - | - |
| Rate of return | 3.73% | - | - | - | - | - | - | - |
| EPS 2 | 0.23 | 0.24 | 0.32 | 0.27 | 0.21 | 0.2316 | 0.2862 | 0.25 |
| Distribution rate | 87% | - | - | - | - | - | - | - |
| Net sales 1 | 66.2 | 73.85 | 108.7 | 129.4 | 126.2 | 125.9 | 131.3 | - |
| EBITDA 1 | 30.28 | 29.51 | 43.16 | 44.01 | 36.1 | 35.57 | 38.81 | 39 |
| EBIT | 26.08 | 25.86 | 33.98 | 34.15 | - | - | - | - |
| Net income 1 | 18.4 | 19.8 | 26.26 | 22.44 | 17.42 | 18.25 | 22.95 | - |
| Net Debt 1 | - | - | -63.22 | -44.25 | -27.95 | -1 | -24.3 | - |
| Reference price 2 | 5.360 | 7.260 | 10.170 | 8.060 | 4.280 | 4.280 | 4.280 | 4.280 |
| Nbr of stocks (in thousands) | 80,335 | 80,637 | 81,331 | 82,520 | 80,149 | 73,550 | - | - |
| Announcement Date | 5/18/22 | 5/24/23 | 5/22/24 | 5/22/25 | 5/21/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.48x | 2.49x | 8.82x | - | 222M | |
| 27.36x | 10.1x | 16.5x | 0.71% | 4,006B | |
| 129.26x | 57.21x | 93.17x | -.--% | 482B | |
| 20.24x | 5.8x | 10.1x | 1.48% | 408B | |
| 234.93x | 20.94x | 61.3x | -.--% | 303B | |
| 2445.7x | 40.91x | 133.83x | -.--% | 251B | |
| 28.39x | 5.72x | 18.01x | 1.33% | 260B | |
| 94.23x | 9.35x | 25.03x | -.--% | 154B | |
| 58.97x | 15.86x | 41.77x | -.--% | 133B | |
| 479.45x | 20.38x | 80.54x | -.--% | 95.6B | |
| Average | 353.70x | 18.88x | 48.91x | 0.39% | 609.21B | |
| Weighted average by Cap. | 154.40x | 15.43x | 31.04x | 0.63% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- CMG Stock
- Valuation Computer Modelling Group Ltd.
Select your edition
All financial news and data tailored to specific country editions
