Valuation Computer Modelling Group Ltd.

Stocks

Market Closed - Toronto S.E. Other stock markets 23:00:00 19/06/2026 +03			5-day change	1st Jan Change
3.810 ^CAD	+0.53%		+1.87%	-27.01%

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	297.2	-
Change	-	35.96%	41.29%	-19.59%	-48.18%	-13.77%	-
Enterprise Value (EV) ¹	430.6	585.4	763.9	620.9	316.7	279.4	297.2
Change	-	35.96%	30.49%	-18.73%	-48.99%	-11.79%	6.37%
P/E	23.3x	30.3x	31.8x	29.9x	20.4x	14.7x	12.8x
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	2.34x	2.22x
EV / Revenue	6.5x	7.93x	7.03x	4.8x	2.51x	2.2x	2.22x
EV / EBITDA	14.2x	19.8x	17.7x	14.1x	8.77x	7.7x	7.46x
EV / EBIT	-	-	-	-	-	-	-
EV / FCF	15.4x	27x	21.6x	21.8x	11x	10.3x	10x
FCF Yield	6.51%	3.71%	4.64%	4.59%	9.07%	9.67%	9.96%
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	3.810	3.810
Nbr of stocks (in thousands)	80,335	80,637	81,331	82,520	80,521	77,994	-
Announcement Date	5/18/22 A	5/24/23 A	5/22/24 A	5/22/25 A	5/21/26 A	-	-

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.	14.59x	2.19x	7.65x	-	209M
MICROSOFT CORPORATION	21.88x	8.41x	13.98x	0.97%	2,818B
PALANTIR TECHNOLOGIES INC.	95.24x	38.43x	64.23x	-.--%	308B
CAMBRICON TECHNOLOGIES CORPORATION LIMITED	139.58x	41.52x	140.49x	0.13%	140B
CADENCE DESIGN SYSTEMS, INC.	86.09x	17.3x	37.59x	-.--%	107B
SYNOPSYS, INC.	168.33x	9.78x	24.17x	-.--%	87.22B
DATADOG, INC.	409.3x	17.2x	69.27x	-.--%	79.38B
SEA LIMITED	30.04x	1.55x	12.1x	-.--%	55.91B
TAKE-TWO INTERACTIVE SOFTWARE, INC.	138.75x	5.1x	25.96x	-.--%	44.43B
ROBLOX CORPORATION	-33.85x	4.54x	21.75x	-.--%	36.89B
Average	107.00x	14.60x	41.72x	0.12%	367.73B
Weighted average by Cap.	47.18x	12.48x	25.32x	0.75%