|
Market Closed -
Toronto S.E.
04:00:00 10/09/2026 HKT
|
5-day change | 1st Jan Change | ||
| 3.730 CAD | -0.53% |
|
-1.32% | -28.54% |
| 08-14 | Computer Modelling Group Begins C$20-Million Substantial Issuer Bid | MT |
| 08-14 | Tranche Update on Computer Modelling Group Ltd.'s Equity Buyback Plan announced on November 11, 2025. | CI |
Company Valuation: Computer Modelling Group Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 430.6 | 585.4 | 827.1 | 665.1 | 344.6 | 292.5 | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.18% | -15.13% | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 316.7 | 274.7 | 292.5 |
| Change | - | 35.96% | 30.49% | -18.73% | -48.99% | -13.26% | 6.48% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 16.2x | 13.2x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 6.97x | 1x | -1.9x | -0.9x | 1.6x | 0.6x |
| Capitalization / Revenue | 6.5x | 7.93x | 7.61x | 5.14x | 2.73x | 2.32x | 2.21x |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.51x | 2.18x | 2.21x |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.77x | 7.61x | 7.36x |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 11.5x | 9.89x |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.07% | 8.66% | 10.1% |
| Dividend per Share 2 | 0.2 | - | - | - | - | - | - |
| Rate of return | 3.73% | - | - | - | - | - | - |
| EPS 2 | 0.23 | 0.24 | 0.32 | 0.27 | 0.21 | 0.2313 | 0.2839 |
| Distribution rate | 87% | - | - | - | - | - | - |
| Net sales 1 | 66.2 | 73.85 | 108.7 | 129.4 | 126.2 | 125.9 | 132.2 |
| EBITDA 1 | 30.28 | 29.51 | 43.16 | 44.01 | 36.1 | 36.09 | 39.71 |
| EBIT | 26.08 | 25.86 | 33.98 | 34.15 | - | - | - |
| Net income 1 | 18.4 | 19.8 | 26.26 | 22.44 | 17.42 | 18 | 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 | 3.750 | 3.750 |
| Nbr of stocks (in thousands) | 80,335 | 80,637 | 81,331 | 82,520 | 80,521 | 77,994 | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.21x | 2.18x | 7.61x | - | 212M | |
| 25.09x | 9.26x | 15.09x | 0.79% | 3,668B | |
| 111.57x | 48.52x | 78.74x | -.--% | 409B | |
| 59.12x | 12.49x | 26.35x | -.--% | 78.24B | |
| 372.68x | 15.88x | 62.77x | -.--% | 75.49B | |
| 98.7x | 8.43x | 21.35x | -.--% | 75.13B | |
| 38.23x | 1.91x | 15.3x | -.--% | 69.41B | |
| 178.3x | 5.67x | 21.89x | -.--% | 44.66B | |
| 111.29x | 4.57x | 22.16x | -.--% | 39.88B | |
| 26.29x | 5.41x | 25.98x | -.--% | 34.69B | |
| Average | 103.75x | 11.43x | 29.72x | 0.09% | 449.48B | |
| Weighted average by Cap. | 43.12x | 12.77x | 22.21x | 0.64% |
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
