
Calian Group Ltd
TSX:CGY

Intrinsic Value
The intrinsic value of one
CGY
stock under the Base Case scenario is
81.43
CAD.
Compared to the current market price of 40.05 CAD,
Calian Group Ltd
is
Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Calian Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Calian Group Ltd
Balance Sheet Decomposition
Calian Group Ltd
Current Assets | 347.4m |
Cash & Short-Term Investments | 64.2m |
Receivables | 213.5m |
Other Current Assets | 69.7m |
Non-Current Assets | 427.8m |
Long-Term Investments | 3.9m |
PP&E | 82.4m |
Intangibles | 331.1m |
Other Non-Current Assets | 10.5m |
Free Cash Flow Analysis
Calian Group Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Calian Group Ltd
Revenue
|
744.9m
CAD
|
Cost of Revenue
|
-495.7m
CAD
|
Gross Profit
|
249.2m
CAD
|
Operating Expenses
|
-221.4m
CAD
|
Operating Income
|
27.8m
CAD
|
Other Expenses
|
-27.7m
CAD
|
Net Income
|
49k
CAD
|
CGY Profitability Score
Profitability Due Diligence
Calian Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Calian Group Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
CGY Solvency Score
Solvency Due Diligence
Calian Group Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Calian Group Ltd's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CGY Price Targets Summary
Calian Group Ltd
According to Wall Street analysts, the average 1-year price target for
CGY
is 70.67 CAD
with a low forecast of 62.62 CAD and a high forecast of 86.1 CAD.
Dividends
Current shareholder yield for CGY 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?
The intrinsic value of one
CGY
stock under the Base Case scenario is
81.43
CAD.
Compared to the current market price of 40.05 CAD,
Calian Group Ltd
is
Undervalued by 51%.