Cogeco Inc
TSX:CGO

Watchlist Manager
Cogeco Inc Logo
Cogeco Inc
TSX:CGO
Watchlist
Price: 61.76 CAD -1.03% Market Closed
Market Cap: 595.5m CAD

Relative Value

The Relative Value of one CGO stock under the Base Case scenario is 521.62 CAD. Compared to the current market price of 61.76 CAD, Cogeco Inc is Undervalued by 88%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CGO Relative Value
Base Case
521.62 CAD
Undervaluation 88%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
1.5
Forward
0.2
vs History
58
vs Industry
41
Median 3Y
6.7
Median 5Y
8
Industry
17
Forward
6.4
vs History
69
vs Industry
62
Median 3Y
0.5
Median 5Y
0.8
Industry
11
vs History
vs Industry
43
Median 3Y
-3.3
Median 5Y
0.8
Industry
15.3
vs History
79
vs Industry
66
Median 3Y
0.7
Median 5Y
1
Industry
1.7
vs History
53
vs Industry
38
Median 3Y
1.8
Median 5Y
1.7
Industry
1.6
Forward
1.8
vs History
53
vs Industry
45
Median 3Y
2.7
Median 5Y
2.6
Industry
3.5
vs History
60
vs Industry
48
Median 3Y
3.7
Median 5Y
3.6
Industry
8.7
Forward
3.6
vs History
12
vs Industry
39
Median 3Y
6.9
Median 5Y
6.8
Industry
12.5
vs History
46
vs Industry
48
Median 3Y
4.8
Median 5Y
4.6
Industry
10.5
vs History
68
vs Industry
20
Median 3Y
21.1
Median 5Y
18.2
Industry
12.6
vs History
74
vs Industry
67
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4

Multiples Across Competitors

CGO Competitors Multiples
Cogeco Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Cogeco Inc
TSX:CGO
586.6m CAD 0.2 6.9 3.6 7.1
US
Comcast Corp
NASDAQ:CMCSA
108.1B USD 0.9 4.8 5 8.6
ZA
MultiChoice Group Ltd
JSE:MCG
52.9B Zac 0 0 0 0
US
Liberty Media Corp
NASDAQ:FWONA
30.2B USD 7.5 136 39.2 67.5
US
Charter Communications Inc
NASDAQ:CHTR
26.5B USD 0.5 5 5.5 9
CN
China Satellite Communications Co Ltd
SSE:601698
103.7B CNY 39.4 399.8 429.6 429.6
CA
Shaw Communications Inc
TSX:SJR.B
20.2B CAD 3.7 27.5 10 19.7
BE
Telenet Group Holding NV
F:T4I
11.7B EUR 4.3 13.8 12.2 34.7
DE
Kabel Deutschland Holding AG
XHAM:KD8
8.3B EUR 3.8 30.5 11.2 21.8
CA
Quebecor Inc
TSX:QBR.B
11.7B CAD 2.1 14.2 7.6 12.1
US
Sirius XM Holdings Inc
NASDAQ:SIRI
7B USD 0.8 7 6.5 8.3