Valuation Computer Modelling Group Ltd.

Stocks

Market Closed - Toronto S.E. Other stock markets 21:00:00 26/06/2026 BST			5-day change	1st Jan Change
3.500 ^CAD	+1.74%		-8.14%	-32.95%

05-25	CIBC Confirms Neutral Rating and Target of $5.00 on Computer Modelling After Q4 Results	MT
05-21	Computer Modelling Group Reports Slightly Higher Earnings In Q4, With Revs Flat	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	430.6	585.4	827.1	665.1	344.6	273	-
Change	-	35.96%	41.29%	-19.59%	-48.18%	-20.79%	-
Enterprise Value (EV) ¹	430.6	585.4	763.9	620.9	316.7	255.2	273
Change	-	35.96%	30.49%	-18.73%	-48.99%	-19.42%	6.98%
P/E	23.3x	30.3x	31.8x	29.9x	20.4x	13.5x	11.7x
PBR	-	-	-	-	-	-	-
PEG	-	6.97x	1x	-1.9x	-0.9x	0.6x	0.8x
Capitalization / Revenue	6.5x	7.93x	7.61x	5.14x	2.73x	2.15x	2.04x
EV / Revenue	6.5x	7.93x	7.03x	4.8x	2.51x	2.01x	2.04x
EV / EBITDA	14.2x	19.8x	17.7x	14.1x	8.77x	7.03x	6.85x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	15.4x	27x	21.6x	21.8x	11x	9.45x	9.22x
FCF Yield	6.51%	3.71%	4.64%	4.59%	9.07%	10.6%	10.8%
Dividend per Share ²	0.2	-	-	-	-	-	-
Rate of return	3.73%	-	-	-	-	-	-
EPS ²	0.23	0.24	0.32	0.27	0.21	0.2598	0.2986
Distribution rate	87%	-	-	-	-	-	-
Net sales ¹	66.2	73.85	108.7	129.4	126.2	127	133.8
EBITDA ¹	30.28	29.51	43.16	44.01	36.1	36.3	39.83
EBIT	26.08	25.86	33.98	34.15	-	-	-
Net income ¹	18.4	19.8	26.26	22.44	17.42	20.7	23.7
Net Debt ¹	-	-	-63.22	-44.25	-27.95	-17.8	-
Reference price ²	5.360	7.260	10.170	8.060	4.280	3.500	3.500
Nbr of stocks (in thousands)	80,335	80,637	81,331	82,520	80,521	77,994	-
Announcement Date	18/05/22	24/05/23	22/05/24	22/05/25	21/05/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
COMPUTER MODELLING GROUP LTD.	13.47x	2.01x	7.03x	-	192M
MICROSOFT CORPORATION	21.51x	8.26x	13.73x	0.99%	2,771B
PALANTIR TECHNOLOGIES INC.	83.72x	33.61x	56.17x	-.--%	271B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	131.53x	39.12x	135.86x	0.13%	135B
CADENCE DESIGN SYSTEMS, INC.	83.84x	16.85x	36.61x	-.--%	104B
SYNOPSYS, INC.	167.9x	9.76x	24.12x	-.--%	87B
DATADOG, INC.	438.35x	18.58x	74.8x	-.--%	85.35B
SEA LIMITED	30.06x	1.55x	12.11x	-.--%	55.94B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	135.58x	5.07x	25.8x	-.--%	44.29B
ROBLOX CORPORATION	-31.24x	4.16x	19.93x	-.--%	34.05B
Average	107.47x	13.90x	40.62x	0.12%	358.68B
Weighted average by Cap.	46.65x	11.68x	24.07x	0.77%