CAE Inc
TSX:CAE

Watchlist Manager
CAE Inc Logo
CAE Inc
TSX:CAE
Watchlist
Price: 37.82 CAD -0.89% Market Closed
Market Cap: 12.1B CAD

Intrinsic Value

The intrinsic value of one CAE stock under the Base Case scenario is 44.26 CAD. Compared to the current market price of 37.82 CAD, CAE Inc is Undervalued by 15%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CAE Intrinsic Value
44.26 CAD
Undervaluation 15%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
CAE Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about CAE?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is CAE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for CAE Inc.

Explain Valuation
Compare CAE to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about CAE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
CAE Inc

Current Assets 2B
Cash & Short-Term Investments 178.7m
Receivables 1.2B
Other Current Assets 680.7m
Non-Current Assets 9B
Long-Term Investments 576.2m
PP&E 3.8B
Intangibles 3.8B
Other Non-Current Assets 874.2m
Current Liabilities 2.4B
Accounts Payable 1.1B
Other Current Liabilities 1.4B
Non-Current Liabilities 3.6B
Long-Term Debt 3.1B
Other Non-Current Liabilities 490.9m
Efficiency

Free Cash Flow Analysis
CAE Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
CAE Inc

Revenue
4.8B CAD
Cost of Revenue
-3.5B CAD
Gross Profit
1.4B CAD
Operating Expenses
-726.5m CAD
Operating Income
637.8m CAD
Other Expenses
-208.6m CAD
Net Income
429.2m CAD
Fundamental Scores

CAE Profitability Score
Profitability Due Diligence

CAE Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
49/100
Profitability
Score

CAE Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

CAE Solvency Score
Solvency Due Diligence

CAE Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
37/100
Solvency
Score

CAE Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CAE Price Targets Summary
CAE Inc

Wall Street analysts forecast CAE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CAE is 45.56 CAD with a low forecast of 39.39 CAD and a high forecast of 52.5 CAD.

Lowest
Price Target
39.39 CAD
4% Upside
Average
Price Target
45.56 CAD
20% Upside
Highest
Price Target
52.5 CAD
39% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CAE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one CAE stock?

The intrinsic value of one CAE stock under the Base Case scenario is 44.26 CAD.

Is CAE stock undervalued or overvalued?

Compared to the current market price of 37.82 CAD, CAE Inc is Undervalued by 15%.

Back to Top