
Computer Modelling Group Ltd
TSX:CMG

Intrinsic Value
The intrinsic value of one
CMG
stock under the Base Case scenario is
8.83
CAD.
Compared to the current market price of 7.91 CAD,
Computer Modelling Group Ltd
is
Undervalued by 10%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Computer Modelling Group Ltd
Fundamental Analysis
Want a deep‑dive on Computer Modelling Group Ltd?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Computer Modelling Group Ltd
Balance Sheet Decomposition
Computer Modelling Group Ltd
Current Assets | 86m |
Cash & Short-Term Investments | 39.7m |
Receivables | 43.2m |
Other Current Assets | 3.1m |
Non-Current Assets | 113.6m |
PP&E | 38.8m |
Intangibles | 74.8m |
Other Non-Current Assets | 97k |
Free Cash Flow Analysis
Computer Modelling Group Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Computer Modelling Group Ltd
Revenue
|
128.1m
CAD
|
Cost of Revenue
|
-24.7m
CAD
|
Gross Profit
|
103.4m
CAD
|
Operating Expenses
|
-69.8m
CAD
|
Operating Income
|
33.6m
CAD
|
Other Expenses
|
-9m
CAD
|
Net Income
|
24.6m
CAD
|
CMG Profitability Score
Profitability Due Diligence
Computer Modelling Group Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
Computer Modelling Group Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
CMG Solvency Score
Solvency Due Diligence
Computer Modelling Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Score
Computer Modelling Group Ltd's solvency score is 75/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CMG Price Targets Summary
Computer Modelling Group Ltd
According to Wall Street analysts, the average 1-year price target for
CMG
is 13.11 CAD
with a low forecast of 11.11 CAD and a high forecast of 15.75 CAD.
Dividends
Current shareholder yield for CMG 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
CMG
stock under the Base Case scenario is
8.83
CAD.
Compared to the current market price of 7.91 CAD,
Computer Modelling Group Ltd
is
Undervalued by 10%.