|
Market Closed -
Toronto S.E.
04:00:00 2026-10-16 pm EDT
|
5-day change | 1st Jan Change | ||
| 4.140 CAD | -3.27% |
|
-3.27% | -20.69% |
| Sep. 25 | Computer Modeling Group Completes CA$20 Million Substantial Issuer Bid | MT |
| Sep. 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 | 304.5 | - | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.42% | -11.24% | - | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 315.1 | 303.5 | 280.2 | 304.5 |
| Change | - | 35.96% | 30.49% | -18.73% | -49.25% | -3.68% | -7.68% | 8.67% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 17.9x | 14.5x | 16.6x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 6.97x | 1x | -1.9x | -0.9x | 1.7x | 0.6x | -1.3x |
| Capitalization / Revenue | 6.5x | 7.93x | 7.61x | 5.14x | 2.72x | 2.42x | 2.32x | - |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.5x | 2.41x | 2.13x | - |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.73x | 8.53x | 7.22x | 7.81x |
| EV / EBIT | - | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 12.8x | 9.5x | - |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.11% | 7.81% | 10.5% | - |
| 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 | 4.140 | 4.140 | 4.140 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.88x | 2.41x | 8.53x | - | 215M | |
| 26.83x | 9.91x | 16.18x | 0.73% | 3,928B | |
| 119.93x | 52.98x | 86.28x | -.--% | 447B | |
| 19.3x | 5.59x | 9.74x | 1.56% | 389B | |
| 216.99x | 19.31x | 56.52x | -.--% | 280B | |
| 28.38x | 5.66x | 17.83x | 1.34% | 259B | |
| 2273.9x | 37.98x | 124.23x | -.--% | 233B | |
| 90.05x | 8.93x | 23.9x | -.--% | 147B | |
| 54.82x | 14.71x | 38.75x | -.--% | 124B | |
| 13.44x | 3.57x | 7.47x | -.--% | 95.43B | |
| Average | 286.15x | 16.10x | 38.94x | 0.4% | 590.25B | |
| Weighted average by Cap. | 133.24x | 14.23x | 27.85x | 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
