Computer Modelling Group Ltd
TSX:CMG

Watchlist Manager
Computer Modelling Group Ltd Logo
Computer Modelling Group Ltd
TSX:CMG
Watchlist
Price: 10.26 CAD 0.39%
Market Cap: 840.8m CAD
Have any thoughts about
Computer Modelling Group Ltd?
Write Note

Intrinsic Value

The intrinsic value of one CMG stock under the Base Case scenario is 7.52 CAD. Compared to the current market price of 10.26 CAD, Computer Modelling Group Ltd is Overvalued by 27%.

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

CMG Intrinsic Value
7.52 CAD
Overvaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Computer Modelling 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 CMG 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 CMG?
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 Computer Modelling Group Ltd

Provide an overview of the primary business activities
of Computer Modelling Group Ltd.

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

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

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

Show all valuation multiples
for Computer Modelling Group Ltd.

Provide P/S
for Computer Modelling Group Ltd.

Provide P/E
for Computer Modelling Group Ltd.

Provide P/OCF
for Computer Modelling Group Ltd.

Provide P/FCFE
for Computer Modelling Group Ltd.

Provide P/B
for Computer Modelling Group Ltd.

Provide EV/S
for Computer Modelling Group Ltd.

Provide EV/GP
for Computer Modelling Group Ltd.

Provide EV/EBITDA
for Computer Modelling Group Ltd.

Provide EV/EBIT
for Computer Modelling Group Ltd.

Provide EV/OCF
for Computer Modelling Group Ltd.

Provide EV/FCFF
for Computer Modelling Group Ltd.

Provide EV/IC
for Computer Modelling Group Ltd.

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

What are the Revenue projections
for Computer Modelling Group Ltd?

How accurate were the past Revenue estimates
for Computer Modelling Group Ltd?

What are the Net Income projections
for Computer Modelling Group Ltd?

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

What are the EPS projections
for Computer Modelling Group Ltd?

How accurate were the past EPS estimates
for Computer Modelling Group Ltd?

What are the EBIT projections
for Computer Modelling Group Ltd?

How accurate were the past EBIT estimates
for Computer Modelling Group Ltd?

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

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

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

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

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

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

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

Show all profitability ratios
for Computer Modelling Group Ltd.

Provide ROE
for Computer Modelling Group Ltd.

Provide ROA
for Computer Modelling Group Ltd.

Provide ROIC
for Computer Modelling Group Ltd.

Provide ROCE
for Computer Modelling Group Ltd.

Provide Gross Margin
for Computer Modelling Group Ltd.

Provide Operating Margin
for Computer Modelling Group Ltd.

Provide Net Margin
for Computer Modelling Group Ltd.

Provide FCF Margin
for Computer Modelling Group Ltd.

Show all solvency ratios
for Computer Modelling Group Ltd.

Provide D/E Ratio
for Computer Modelling Group Ltd.

Provide D/A Ratio
for Computer Modelling Group Ltd.

Provide Interest Coverage Ratio
for Computer Modelling Group Ltd.

Provide Altman Z-Score Ratio
for Computer Modelling Group Ltd.

Provide Quick Ratio
for Computer Modelling Group Ltd.

Provide Current Ratio
for Computer Modelling Group Ltd.

Provide Cash Ratio
for Computer Modelling Group Ltd.

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

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

What is the current Free Cash Flow
of Computer Modelling Group Ltd?

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

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Computer Modelling Group Ltd

Current Assets 99.4m
Cash & Short-Term Investments 61.4m
Receivables 34.7m
Other Current Assets 3.3m
Non-Current Assets 66m
PP&E 39.1m
Intangibles 26.8m
Other Non-Current Assets 136k
Current Liabilities 55.6m
Accounts Payable 13.9m
Other Current Liabilities 41.7m
Non-Current Liabilities 37.8m
Long-Term Debt 35.5m
Other Non-Current Liabilities 2.2m
Efficiency

Earnings Waterfall
Computer Modelling Group Ltd

Revenue
125.3m CAD
Cost of Revenue
-24.7m CAD
Gross Profit
100.6m CAD
Operating Expenses
-70m CAD
Operating Income
30.6m CAD
Other Expenses
-10m CAD
Net Income
20.6m CAD

Free Cash Flow Analysis
Computer Modelling Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CMG Profitability Score
Profitability Due Diligence

Computer Modelling Group Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Free Cash Flow
Exceptional 3-Year Average ROIC
Positive Operating Income
74/100
Profitability
Score

Computer Modelling Group Ltd's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

CMG Solvency Score
Solvency Due Diligence

Computer Modelling Group Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
High Interest Coverage
Low D/E
Negative Net Debt
76/100
Solvency
Score

Computer Modelling Group Ltd's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CMG Price Targets Summary
Computer Modelling Group Ltd

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

According to Wall Street analysts, the average 1-year price target for CMG is 14.5 CAD with a low forecast of 12.12 CAD and a high forecast of 15.75 CAD.

Lowest
Price Target
12.12 CAD
18% Upside
Average
Price Target
14.5 CAD
41% Upside
Highest
Price Target
15.75 CAD
54% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CMG?

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
Previous Payment
-
Today
Next Payment
-
Today
Nov 22, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for CMG 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

Computer Modelling Group Ltd Logo
Computer Modelling Group Ltd

Country

Canada

Industry

N/A

Market Cap

848.2m CAD

Dividend Yield

2.44%

Description

Computer Modelling Group Ltd. is a computer software technology company, which engages in the development and licensing of reservoir simulation software. The company is headquartered in Calgary, Alberta and currently employs 178 full-time employees. The firm is engaged in the development and licensing of reservoir simulation software. The firm is a supplier of process reservoir modelling software, with a customer base of international oil companies and technology centers in approximately 60 countries. Its technology has built into its software products that can be directly applied to the energy transition needs of its customers. Its reservoir simulation software includes CMOST-AI, IMEX, GEM, STARS, CoFlow, Builder, Results and WinProp. The firm also provides professional services consisting of specialized support, consulting, training, and contract research activities. The firm has sales and technical support services based in Calgary, Houston, London, Dubai, Bogota and Kuala Lumpur.

Contact

ALBERTA
Calgary
3710 33 St NW
+14035311300.0
www.cmgl.ca

IPO

1997-03-18

Employees

178

Officers

President, CEO & Director
Mr. Pramod Jain
VP of Finance & CFO
Ms. Sandra Balic C.A., CPA
Vice President of Science & Innovation and Chief Scientist
Dr. Long X. Nghiem
Chief Technology Officer
Mr. John Mortimer P. Eng
Head of Legal
Daniel Edelshaim
Head of Corporate Development
Mohammad Khalaf
Show More
Head of Marketing
Ms. Krisztina Howery MBA
Vice President of Global Sales
Mr. Dave Montana
Vice President of People & Culture
Ms. Kristina Mysev
Corporate Secretary
Kirsten Sklar
Show Less

See Also

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

The intrinsic value of one CMG stock under the Base Case scenario is 7.52 CAD.

Is CMG stock undervalued or overvalued?

Compared to the current market price of 10.26 CAD, Computer Modelling Group Ltd is Overvalued by 27%.

Back to Top