
Cargojet Inc
TSX:CJT

Intrinsic Value
The intrinsic value of one
CJT
stock under the Base Case scenario is
110.06
CAD.
Compared to the current market price of 94.58 CAD,
Cargojet Inc
is
Undervalued by 14%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cargojet Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cargojet Inc
Balance Sheet Decomposition
Cargojet Inc
Current Assets | 115.3m |
Cash & Short-Term Investments | 7.4m |
Receivables | 94.9m |
Other Current Assets | 13m |
Non-Current Assets | 1.9B |
Long-Term Investments | 8m |
PP&E | 1.7B |
Intangibles | 50.3m |
Other Non-Current Assets | 95.5m |
Free Cash Flow Analysis
Cargojet Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Cargojet Inc
Revenue
|
1B
CAD
|
Cost of Revenue
|
-785.6m
CAD
|
Gross Profit
|
233.9m
CAD
|
Operating Expenses
|
-97.7m
CAD
|
Operating Income
|
136.2m
CAD
|
Other Expenses
|
-12.3m
CAD
|
Net Income
|
123.9m
CAD
|
CJT Profitability Score
Profitability Due Diligence
Cargojet Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Cargojet Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
CJT Solvency Score
Solvency Due Diligence
Cargojet Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Cargojet Inc's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CJT Price Targets Summary
Cargojet Inc
According to Wall Street analysts, the average 1-year price target for
CJT
is 146.14 CAD
with a low forecast of 95.95 CAD and a high forecast of 185.85 CAD.
Dividends
Current shareholder yield for CJT 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
CJT
stock under the Base Case scenario is
110.06
CAD.
Compared to the current market price of 94.58 CAD,
Cargojet Inc
is
Undervalued by 14%.