Computer Modelling Group Ltd
TSX:CMG

Watchlist Manager
Computer Modelling Group Ltd Logo
Computer Modelling Group Ltd
TSX:CMG
Watchlist
Price: 7.91 CAD -0.5%
Market Cap: 652.7m CAD

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:

CMG Intrinsic Value
8.83 CAD
Undervaluation 10%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Computer Modelling Group Ltd

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
CMG
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for CMG cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

No research report yet

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

Request This Report
What’s Inside the Report:
Whether it’s a smart buy right now
If the stock is undervalued
Its long-term growth potential
Whether the dividend is safe
How it compares to peers
How strong its moat is
Whether management can be trusted
You Can Read These Reports Right Now
Dive in while we’re working on Computer Modelling Group Ltd’s research
View All Researches
Computer Modelling Group Ltd
TSX:CMG
CA
N/A
Market Cap
652.1m CAD
IPO
Mar 18, 1997
CA
N/A
Market Cap
652.1m CAD
IPO
Mar 18, 1997
Price
CA$false
EPS
CA$false
AI Assistant
AI Assistant
Ask me anything about Computer Modelling Group Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Computer Modelling Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional 3-Year Average ROIC
Positive Operating Income
74/100
Profitability
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.

High Altman Z-Score
High Interest Coverage
Low D/E
Long-Term Solvency
75/100
Solvency
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

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

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.

Lowest
Price Target
11.11 CAD
40% Upside
Average
Price Target
13.11 CAD
66% Upside
Highest
Price Target
15.75 CAD
99% 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 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one CMG stock?

The intrinsic value of one CMG stock under the Base Case scenario is 8.83 CAD.

Is CMG stock undervalued or overvalued?

Compared to the current market price of 7.91 CAD, Computer Modelling Group Ltd is Undervalued by 10%.

Back to Top