CGI Inc.
Bear Case (25th pct.)
83.6% vs price
Base Case (Median)
117.8% vs price
Bull Case (75th pct.)
163.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $157.81 | 117.8% | High (40%) |
| PE Comparable | $204.57 | 182.3% | Medium (25%) |
| Growth Trajectory DCF | $176.58 | 143.7% | Medium (20%) |
| Graham Number | $90.97 | 25.5% | Low (10%) |
| EV/EBITDA | $111.87 | 54.4% | Medium (20%) |
| EV/FCF | $209.44 | 189.0% | Medium (20%) |
| Earnings Power Value | $154.31 | 112.9% | Medium (50%) |
Based on 7 out of 8 methods, GIB appears undervalued at the current price of $72.47. The base case fair value of $157.81 implies 117.8% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.