Colabor Group Inc
TSX:GCL
Intrinsic Value
The intrinsic value of one GCL stock under the Base Case scenario is 2.6 CAD. Compared to the current market price of 0.81 CAD, Colabor Group Inc is Undervalued by 69%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Colabor Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
Colabor Group Inc
Balance Sheet Decomposition
Colabor Group Inc
Current Assets | 100.4m |
Receivables | 46.1m |
Other Current Assets | 54.4m |
Non-Current Assets | 222.4m |
PP&E | 127.5m |
Intangibles | 89.1m |
Other Non-Current Assets | 5.8m |
Free Cash Flow Analysis
Colabor Group Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Colabor Group Inc
Revenue
|
657.6m
CAD
|
Cost of Revenue
|
-539.2m
CAD
|
Gross Profit
|
118.4m
CAD
|
Operating Expenses
|
-107.3m
CAD
|
Operating Income
|
11.1m
CAD
|
Other Expenses
|
-11.8m
CAD
|
Net Income
|
-690k
CAD
|
GCL Profitability Score
Profitability Due Diligence
Colabor Group Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
Score
Colabor Group Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
GCL Solvency Score
Solvency Due Diligence
Colabor Group Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Score
Colabor Group Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GCL Price Targets Summary
Colabor Group Inc
According to Wall Street analysts, the average 1-year price target for GCL is 1.99 CAD with a low forecast of 1.77 CAD and a high forecast of 2.36 CAD.
Dividends
Current shareholder yield for GCL 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 GCL stock under the Base Case scenario is 2.6 CAD.
Compared to the current market price of 0.81 CAD, Colabor Group Inc is Undervalued by 69%.