Valuation Computer Modelling Group Ltd.

Stocks

Market Closed - Toronto S.E. Other stock markets 00:00:00 19/06/2026 +04			5-day change	1st Jan Change
3.790 ^CAD	-0.79%		+1.34%	-27.39%

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	14.6x	12.7x
PBR	-	-	-	-	-	-	-
PEG	-	6.97x	1x	-1.9x	-0.9x	0.6x	0.9x
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	7.72x	7.48x
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	0.2598	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	3.790	3.790
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.	14.7x	2.21x	7.72x	-	212M
MICROSOFT CORPORATION	21.85x	8.39x	13.96x	0.97%	2,815B
PALANTIR TECHNOLOGIES INC.	97.04x	39.11x	65.36x	-.--%	313B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	122.22x	36.32x	122.91x	0.15%	123B
CADENCE DESIGN SYSTEMS, INC.	86.58x	17.4x	37.8x	-.--%	107B
SYNOPSYS, INC.	170.64x	9.91x	24.48x	-.--%	88.41B
DATADOG, INC.	415.96x	17.5x	70.48x	-.--%	80.67B
SEA LIMITED	29.9x	1.54x	12.03x	-.--%	55.64B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	132.23x	4.86x	24.72x	-.--%	42.34B
ROBLOX CORPORATION	-31.54x	4.2x	20.14x	-.--%	34.38B
Average	105.96x	14.14x	39.96x	0.12%	365.97B
Weighted average by Cap.	46.73x	12.28x	24.36x	0.75%