|
Market Closed -
Toronto S.E.
05:00:00 06/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.870 CAD | -1.53% |
|
-3.49% | -25.86% |
| 09-26 | 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 | 284.8 | - | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.42% | -16.99% | - | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 315.1 | 283.8 | 260.5 | 284.8 |
| Change | - | 35.96% | 30.49% | -18.73% | -49.25% | -9.95% | -8.21% | 9.33% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 16.7x | 13.5x | 15.5x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 6.97x | 1x | -1.9x | -0.9x | 1.6x | 0.6x | -1.2x |
| Capitalization / Revenue | 6.5x | 7.93x | 7.61x | 5.14x | 2.72x | 2.26x | 2.17x | - |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.5x | 2.25x | 1.98x | - |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.73x | 7.98x | 6.71x | 7.3x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 12x | 8.83x | - |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.11% | 8.35% | 11.3% | - |
| 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 | 3.870 | 3.870 | 3.870 |
| Nbr of stocks (in thousands) | 80,335 | 80,637 | 81,331 | 82,520 | 80,149 | 73,580 | - | - |
| Announcement Date | 18/5/22 | 24/5/23 | 22/5/24 | 22/5/25 | 21/5/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.97x | 2.29x | 8.1x | - | 207M | |
| 27.89x | 10.39x | 16.83x | 0.71% | 4,127B | |
| 102.19x | 46.97x | 75.81x | -.--% | 414B | |
| 18.54x | 5.54x | 9.62x | 1.66% | 386B | |
| 220.82x | 19.67x | 57.6x | -.--% | 285B | |
| 29.65x | 6.06x | 18.84x | 1.25% | 278B | |
| 2071.16x | 40.3x | 131.83x | -.--% | 247B | |
| 76.13x | 6.95x | 18.22x | -.--% | 113B | |
| 13.62x | 3.62x | 7.57x | -.--% | 96.71B | |
| 40.06x | 11.03x | 28.47x | -.--% | 95.06B | |
| Average | 261.70x | 15.28x | 37.29x | 0.4% | 604.17B | |
| Weighted average by Cap. | 126.06x | 13.89x | 27.19x | 0.65% |
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
