Calian Group Ltd
TSX:CGY

Watchlist Manager
Calian Group Ltd Logo
Calian Group Ltd
TSX:CGY
Watchlist
Price: 48.76 CAD 1.2% Market Closed
Market Cap: 575.5m CAD
Have any thoughts about
Calian Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CGY stock under the Base Case scenario is 79.94 CAD. Compared to the current market price of 48.76 CAD, Calian Group Ltd is Undervalued by 39%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CGY Intrinsic Value
79.94 CAD
Undervaluation 39%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Calian Group Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CGY cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CGY?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Calian Group Ltd

Provide an overview of the primary business activities
of Calian Group Ltd.

What unique competitive advantages
does Calian Group Ltd hold over its rivals?

What risks and challenges
does Calian Group Ltd face in the near future?

Summarize the latest earnings call
of Calian Group Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Calian Group Ltd.

Provide P/S
for Calian Group Ltd.

Provide P/E
for Calian Group Ltd.

Provide P/OCF
for Calian Group Ltd.

Provide P/FCFE
for Calian Group Ltd.

Provide P/B
for Calian Group Ltd.

Provide EV/S
for Calian Group Ltd.

Provide EV/GP
for Calian Group Ltd.

Provide EV/EBITDA
for Calian Group Ltd.

Provide EV/EBIT
for Calian Group Ltd.

Provide EV/OCF
for Calian Group Ltd.

Provide EV/FCFF
for Calian Group Ltd.

Provide EV/IC
for Calian Group Ltd.

Show me price targets
for Calian Group Ltd made by professional analysts.

What are the Revenue projections
for Calian Group Ltd?

How accurate were the past Revenue estimates
for Calian Group Ltd?

What are the Net Income projections
for Calian Group Ltd?

How accurate were the past Net Income estimates
for Calian Group Ltd?

What are the EPS projections
for Calian Group Ltd?

How accurate were the past EPS estimates
for Calian Group Ltd?

What are the EBIT projections
for Calian Group Ltd?

How accurate were the past EBIT estimates
for Calian Group Ltd?

Compare the revenue forecasts
for Calian Group Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Calian Group Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Calian Group Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Calian Group Ltd compared to its peers.

Compare the P/E ratios
of Calian Group Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Calian Group Ltd with its peers.

Analyze the financial leverage
of Calian Group Ltd compared to its main competitors.

Show all profitability ratios
for Calian Group Ltd.

Provide ROE
for Calian Group Ltd.

Provide ROA
for Calian Group Ltd.

Provide ROIC
for Calian Group Ltd.

Provide ROCE
for Calian Group Ltd.

Provide Gross Margin
for Calian Group Ltd.

Provide Operating Margin
for Calian Group Ltd.

Provide Net Margin
for Calian Group Ltd.

Provide FCF Margin
for Calian Group Ltd.

Show all solvency ratios
for Calian Group Ltd.

Provide D/E Ratio
for Calian Group Ltd.

Provide D/A Ratio
for Calian Group Ltd.

Provide Interest Coverage Ratio
for Calian Group Ltd.

Provide Altman Z-Score Ratio
for Calian Group Ltd.

Provide Quick Ratio
for Calian Group Ltd.

Provide Current Ratio
for Calian Group Ltd.

Provide Cash Ratio
for Calian Group Ltd.

What is the historical Revenue growth
over the last 5 years for Calian Group Ltd?

What is the historical Net Income growth
over the last 5 years for Calian Group Ltd?

What is the current Free Cash Flow
of Calian Group Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Calian Group Ltd.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Calian Group Ltd

Current Assets 263.2m
Cash & Short-Term Investments 46m
Receivables 147.7m
Other Current Assets 69.4m
Non-Current Assets 436m
Long-Term Investments 3.7m
PP&E 77.1m
Intangibles 345.3m
Other Non-Current Assets 9.9m
Current Liabilities 191.4m
Accounts Payable 112m
Other Current Liabilities 79.4m
Non-Current Liabilities 173.7m
Long-Term Debt 128m
Other Non-Current Liabilities 45.8m
Efficiency

Earnings Waterfall
Calian Group Ltd

Revenue
741.3m CAD
Cost of Revenue
-495.5m CAD
Gross Profit
245.9m CAD
Operating Expenses
-200.5m CAD
Operating Income
45.3m CAD
Other Expenses
-28.5m CAD
Net Income
16.8m CAD

Free Cash Flow Analysis
Calian Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, Calian achieved its highest-ever third-quarter revenue of $185 million, an 11% increase driven by strategic acquisitions. Adjusted EBITDA rose by 22% to $17.7 million, with margins improving to 9.5% from 8.7%. Despite a dip in net profit to $1.3 million due to acquisition-related amortization and interest expenses, the company saw robust contract signings worth $317 million, elevating the backlog to $1.2 billion. For FY '24, Calian projects revenues between $750 million and $810 million and EBITDA between $86 million and $92 million. The company remains on track to meet its ambitious 2026 objectives of reaching $1 billion in revenue.

What is Earnings Call?
Fundamental Scores

CGY Profitability Score
Profitability Due Diligence

Calian Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
50/100
Profitability
Score

Calian Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

CGY Solvency Score
Solvency Due Diligence

Calian Group Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
52/100
Solvency
Score

Calian Group Ltd's solvency score is 52/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CGY Price Targets Summary
Calian Group Ltd

Wall Street analysts forecast CGY stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CGY is 73.29 CAD with a low forecast of 63.63 CAD and a high forecast of 86.1 CAD.

Lowest
Price Target
63.63 CAD
30% Upside
Average
Price Target
73.29 CAD
50% Upside
Highest
Price Target
86.1 CAD
77% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CGY?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CGY 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Calian Group Ltd Logo
Calian Group Ltd

Country

Canada

Industry

Commercial Services & Supplies

Market Cap

577.4m CAD

Dividend Yield

2.87%

Description

Calian Group Ltd. engages in the provision of business and technology services to industry and government in Canada and around the world. The company is headquartered in Kanata, Ontario and currently employs 4,500 full-time employees. Its segments include Advanced Technologies, Health, Learning and Information Technology. The Advanced Technologies segment provides products, technologies and manufacturing services and solutions for the space, communications, defense, nuclear, government and agriculture sectors. The Advanced Technologies segment also develops antenna systems for radio astronomy, radar, electronic warfare, deep space and satellite communication. The Health segment manages a network of health care professionals delivering primary care and occupational health services to public and private sector clients. The Learning segment is a provider of emergency management, consulting and specialized training services and solutions. The Information Technology segment supports public and private-sector customers in the delivery of information technology (IT) and cyber security solutions.

Contact

ONTARIO
Kanata
770 Palladium Dr
+16135998600.0
www.calian.com

IPO

1993-09-16

Employees

4 500

Officers

President, CEO & Director
Mr. Kevin Ford
Chief Financial & Development Officer and Corporate Secretary
Mr. Patrick Houston C.A., CPA
Chief Information & Technology Officer
Mr. Michael Muldner
Chief Human Resources Officer
Ms. Sue Ivay
Director of Investor Relations
Ms. Jennifer F. McCaughey C.F.A.
Senior VP, General Counsel & Privacy Officer
Carisa Gordon
Show More
Senior VP of Marketing & Communications
Ms. Robin Richardson
President of Learning
Mr. Donald Whitty
Chief Commercial Officer
Ms. Michele Bedford
Chief Psychologist
Dr. William Barker
Show Less

See Also

Discover More
What is the Intrinsic Value of one CGY stock?

The intrinsic value of one CGY stock under the Base Case scenario is 79.94 CAD.

Is CGY stock undervalued or overvalued?

Compared to the current market price of 48.76 CAD, Calian Group Ltd is Undervalued by 39%.

Back to Top