Valuation Computer Modelling Group Ltd.

Stocks

Market Closed - Toronto S.E. Other stock markets 00:00:00 08/08/2026 +04			5-day change	1st Jan Change
3.820 ^CAD	+0.53%		-2.55%	-26.82%

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	297.9	-
Change	-	35.96%	41.29%	-19.59%	-48.18%	-13.55%	-
Enterprise Value (EV) ¹	430.6	585.4	763.9	620.9	316.7	280.1	297.9
Change	-	35.96%	30.49%	-18.73%	-48.99%	-11.54%	6.35%
P/E	23.3x	30.3x	31.8x	29.9x	20.4x	14.8x	12.8x
PBR	-	-	-	-	-	-	-
PEG	-	6.97x	1x	-1.9x	-0.9x	0.7x	0.8x
Capitalization / Revenue	6.5x	7.93x	7.61x	5.14x	2.73x	2.35x	2.23x
EV / Revenue	6.5x	7.93x	7.03x	4.8x	2.51x	2.21x	2.23x
EV / EBITDA	14.2x	19.8x	17.7x	14.1x	8.77x	7.78x	7.49x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	15.4x	27x	21.6x	21.8x	11x	10.4x	10.1x
FCF Yield	6.51%	3.71%	4.64%	4.59%	9.07%	9.64%	9.93%
Dividend per Share ²	0.2	-	-	-	-	-	-
Rate of return	3.73%	-	-	-	-	-	-
EPS ²	0.23	0.24	0.32	0.27	0.21	0.2578	0.2983
Distribution rate	87%	-	-	-	-	-	-
Net sales ¹	66.2	73.85	108.7	129.4	126.2	126.9	133.7
EBITDA ¹	30.28	29.51	43.16	44.01	36.1	35.99	39.79
EBIT	26.08	25.86	33.98	34.15	-	-	-
Net income ¹	18.4	19.8	26.26	22.44	17.42	20.7	24.4
Net Debt ¹	-	-	-63.22	-44.25	-27.95	-17.8	-
Reference price ²	5.360	7.260	10.170	8.060	4.280	3.820	3.820
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COMPUTER MODELLING GROUP LTD.	14.82x	2.21x	7.78x	-	214M
MICROSOFT CORPORATION	25.42x	9.4x	15.32x	0.78%	3,713B
PALANTIR TECHNOLOGIES INC.	115.04x	49.11x	79.55x	-.--%	413B
CADENCE DESIGN SYSTEMS, INC.	70.66x	14.9x	31.42x	-.--%	93.42B
DATADOG, INC.	375.44x	17.79x	70.34x	-.--%	84B
SYNOPSYS, INC.	154.15x	9x	22.98x	-.--%	79.65B
SEA LIMITED	37.94x	2.01x	15.8x	-.--%	69.47B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	114.23x	5.18x	29.15x	-.--%	46.09B
DASSAULT SYSTÈMES SE	22.35x	4.24x	11.7x	1.27%	34.05B
ZOOM COMMUNICATIONS, INC.	25.32x	4.37x	10.13x	-.--%	30.64B
Average	95.54x	11.82x	29.42x	0.23%	456.36B
Weighted average by Cap.	44.21x	13.03x	22.70x	0.64%