
Caldwell Partners International Inc
TSX:CWL

Intrinsic Value
The intrinsic value of one
CWL
stock under the Base Case scenario is
1.56
CAD.
Compared to the current market price of 0.73 CAD,
Caldwell Partners International Inc
is
Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Caldwell Partners International Inc
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Caldwell Partners International Inc
Balance Sheet Decomposition
Caldwell Partners International Inc
Current Assets | 40.8m |
Cash & Short-Term Investments | 15.4m |
Receivables | 23.2m |
Other Current Assets | 2.2m |
Non-Current Assets | 27.6m |
Long-Term Investments | 1.6m |
PP&E | 4.5m |
Intangibles | 11.4m |
Other Non-Current Assets | 10.1m |
Free Cash Flow Analysis
Caldwell Partners International Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Caldwell Partners International Inc
Revenue
|
94.7m
CAD
|
Cost of Revenue
|
-74.8m
CAD
|
Gross Profit
|
19.9m
CAD
|
Operating Expenses
|
-18.5m
CAD
|
Operating Income
|
1.4m
CAD
|
Other Expenses
|
-777k
CAD
|
Net Income
|
624k
CAD
|
CWL Profitability Score
Profitability Due Diligence
Caldwell Partners International Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Score
Caldwell Partners International Inc's profitability score is 38/100. The higher the profitability score, the more profitable the company is.
CWL Solvency Score
Solvency Due Diligence
Caldwell Partners International Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.

Score
Caldwell Partners International Inc's solvency score is 62/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CWL Price Targets Summary
Caldwell Partners International Inc
Dividends
Current shareholder yield for CWL 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
CWL
stock under the Base Case scenario is
1.56
CAD.
Compared to the current market price of 0.73 CAD,
Caldwell Partners International Inc
is
Undervalued by 53%.