|
Delayed
Toronto S.E.
02:25:02 22/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 4.050 CAD | +3.32% |
|
+4.39% | -22.61% |
| 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 | 305.7 | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.18% | -11.28% | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 316.7 | 287.9 | 305.7 |
| Change | - | 35.96% | 30.49% | -18.73% | -48.99% | -9.08% | 6.18% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 16.9x | 13.8x |
| PBR | - | - | - | - | - | - | - |
| PEG | - | 6.97x | 1x | -1.9x | -0.9x | 1.7x | 0.6x |
| Capitalization / Revenue | 6.5x | 7.93x | 7.61x | 5.14x | 2.73x | 2.43x | 2.31x |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.51x | 2.29x | 2.31x |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.77x | 7.98x | 7.7x |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 12.1x | 10.3x |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.07% | 8.27% | 9.67% |
| 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 | 3.920 | 3.920 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.95x | 2.29x | 7.98x | - | 222M | |
| 24.44x | 9.02x | 14.7x | 0.81% | 3,573B | |
| 114.85x | 49.58x | 80.48x | -.--% | 418B | |
| 65.32x | 13.78x | 29.06x | -.--% | 86.36B | |
| 412.24x | 17.67x | 69.86x | -.--% | 83.5B | |
| 147.45x | 8.65x | 22.07x | -.--% | 76.19B | |
| 39.55x | 1.99x | 15.9x | -.--% | 71.81B | |
| 125.28x | 5.15x | 24.84x | -.--% | 44.9B | |
| 176.77x | 5.62x | 21.7x | -.--% | 44.28B | |
| 22.33x | 4.26x | 11.75x | 1.27% | 34.37B | |
| Average | 114.52x | 11.80x | 29.83x | 0.23% | 443.25B | |
| Weighted average by Cap. | 45.95x | 12.87x | 22.52x | 0.66% |
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
