Valuation Computer Modelling Group Ltd.

Stocks

Delayed Toronto S.E. Other stock markets 12:05:19 2026-07-02 EDT			5-day change	1st Jan Change
3.700 ^CAD	+3.35%		+7.56%	-29.12%

05-25	CIBC Confirms Neutral Rating and Target of $5.00 on Computer Modelling After Q4 Results	MT
05-21	Computer Modelling Group Reports Slightly Higher Earnings In Q4, With Revs Flat	MT

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	344.6	279.2	-	-
Change	-	35.96%	41.29%	-19.59%	-48.18%	-18.98%	-	-
Enterprise Value (EV) ¹	430.6	585.4	763.9	620.9	316.7	261.4	279.2	279.2
Change	-	35.96%	30.49%	-18.73%	-48.99%	-17.45%	6.81%	0%
P/E	23.3x	30.3x	31.8x	29.9x	20.4x	13.8x	12x	13.8x
PBR	-	-	-	-	-	-	-	-
PEG	-	6.97x	1x	-1.9x	-0.9x	0.6x	0.8x	-1.1x
Capitalization / Revenue	6.5x	7.93x	7.61x	5.14x	2.73x	2.2x	2.09x	2.12x
EV / Revenue	6.5x	7.93x	7.03x	4.8x	2.51x	2.06x	2.09x	2.12x
EV / EBITDA	14.2x	19.8x	17.7x	14.1x	8.77x	7.21x	6.99x	6.73x
EV / EBIT	-	-	-	-	-	-	-	-
EV / FCF	15.4x	27x	21.6x	21.8x	11x	9.68x	9.43x	-
FCF Yield	6.51%	3.71%	4.64%	4.59%	9.07%	10.3%	10.6%	-
Dividend per Share ²	0.2	-	-	-	-	-	-	-
Rate of return	3.73%	-	-	-	-	-	-	-
EPS ²	0.23	0.24	0.32	0.27	0.21	0.2598	0.2986	0.26
Distribution rate	87%	-	-	-	-	-	-	-
Net sales ¹	66.2	73.85	108.7	129.4	126.2	127	133.8	132
EBITDA ¹	30.28	29.51	43.16	44.01	36.1	36.27	39.94	41.5
EBIT	26.08	25.86	33.98	34.15	-	-	-	-
Net income ¹	18.4	19.8	26.26	22.44	17.42	20.7	23.7	-
Net Debt ¹	-	-	-63.22	-44.25	-27.95	-17.8	-	-
Reference price ²	5.360	7.260	10.170	8.060	4.280	3.580	3.580	3.580
Nbr of stocks (in thousands)	80,335	80,637	81,331	82,520	80,521	77,994	-	-
Announcement Date	5/18/22	5/24/23	5/22/24	5/22/25	5/21/26	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPUTER MODELLING GROUP LTD.	13.78x	2.06x	7.21x	-	197M
MICROSOFT CORPORATION	22.16x	8.52x	14.16x	0.96%	2,855B
PALANTIR TECHNOLOGIES INC.	93.2x	37.58x	62.81x	-.--%	301B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	133.99x	42.8x	135.37x	0.13%	137B
CADENCE DESIGN SYSTEMS, INC.	83.94x	16.87x	36.66x	-.--%	104B
DATADOG, INC.	483.53x	20.6x	82.95x	-.--%	94.14B
SYNOPSYS, INC.	167.97x	9.77x	24.13x	-.--%	87.03B
SEA LIMITED	33.82x	1.78x	13.9x	-.--%	62.68B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	136.51x	5.33x	26.72x	-.--%	46.48B
ROBLOX CORPORATION	-38.36x	5.16x	24.7x	-.--%	41.49B
Average	113.05x	15.05x	42.86x	0.12%	372.96B
Weighted average by Cap.	49.74x	12.50x	25.42x	0.74%