|
Market Closed -
Toronto S.E.
06:00:00 12/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 3.800 CAD | +0.53% |
|
+0.26% | -27.20% |
| 15/08 | Computer Modelling Group Begins C$20-Million Substantial Issuer Bid | MT |
| 14/08 | 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 | 296.4 | - |
| Change | - | 35.96% | 41.29% | -19.59% | -48.18% | -14% | - |
| Enterprise Value (EV) 1 | 430.6 | 585.4 | 763.9 | 620.9 | 316.7 | 278.6 | 296.4 |
| Change | - | 35.96% | 30.49% | -18.73% | -48.99% | -12.03% | 6.39% |
| P/E | 23.3x | 30.3x | 31.8x | 29.9x | 20.4x | 16.4x | 13.4x |
| 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 | 2.35x | 2.24x |
| EV / Revenue | 6.5x | 7.93x | 7.03x | 4.8x | 2.51x | 2.21x | 2.24x |
| EV / EBITDA | 14.2x | 19.8x | 17.7x | 14.1x | 8.77x | 7.72x | 7.46x |
| EV / EBIT | - | - | - | - | - | - | - |
| EV / FCF | 15.4x | 27x | 21.6x | 21.8x | 11x | 11.7x | 10x |
| FCF Yield | 6.51% | 3.71% | 4.64% | 4.59% | 9.07% | 8.54% | 9.98% |
| 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 | 3.800 | 3.800 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 16.43x | 2.21x | 7.72x | - | 214M | |
| 25.17x | 9.29x | 15.21x | 0.79% | 3,680B | |
| 109.56x | 47.62x | 77.28x | -.--% | 402B | |
| 60.21x | 12.72x | 26.82x | -.--% | 79.69B | |
| 392.14x | 16.76x | 66.26x | -.--% | 79.43B | |
| 100.04x | 8.53x | 21.62x | -.--% | 76.15B | |
| 35.84x | 1.75x | 13.99x | -.--% | 65.07B | |
| 181.61x | 5.78x | 22.32x | -.--% | 45.49B | |
| 116.95x | 4.62x | 22.61x | -.--% | 40.29B | |
| 26.46x | 5.45x | 26.16x | -.--% | 34.92B | |
| Average | 106.44x | 11.47x | 30.00x | 0.09% | 450.34B | |
| Weighted average by Cap. | 43.63x | 12.67x | 22.16x | 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
