investorscraft@gmail.com

Intrinsic ValueCGI Inc. (GIB)

Previous Close$85.78
Intrinsic Value
Upside potential
Previous Close
$85.78

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CGI Inc. operates as a global IT and business consulting services firm, specializing in systems integration, managed services, and digital transformation solutions. The company serves a diverse clientele across industries such as financial services, healthcare, government, and telecommunications, leveraging its end-to-end capabilities in cloud, cybersecurity, and AI-driven automation. CGI’s revenue model is anchored in long-term contracts and recurring managed services, providing stability amid cyclical IT spending. With a presence in over 40 countries, the firm competes with Accenture and IBM in the high-value consulting segment but differentiates through its hybrid delivery model combining local expertise with global scalability. Its strategic acquisitions, like the 2022 purchase of Unico, bolster niche capabilities in data analytics and regulatory compliance, reinforcing its position as a mid-tier leader with agility to pivot toward high-growth digital services.

Revenue Profitability And Efficiency

CGI reported FY2024 revenue of $14.7 billion, with net income of $1.69 billion, reflecting an 11.5% net margin. Operating cash flow of $2.2 billion underscores strong conversion of earnings, while capital expenditures of $110 million indicate asset-light operations. The firm’s efficiency is evident in its scalable delivery model, with margins benefiting from a mix shift toward higher-margin digital services and cost optimization in offshore delivery centers.

Earnings Power And Capital Efficiency

Diluted EPS of $7.31 demonstrates CGI’s earnings resilience, supported by a 20% ROE over the past three years. The company’s capital-light model enables high cash generation, with FCF conversion exceeding 90% of net income. Strategic reinvestment in R&D (4% of revenue) and tuck-in acquisitions sustain competitive differentiation without compromising balance sheet discipline.

Balance Sheet And Financial Health

CGI maintains a robust liquidity position with $1.46 billion in cash and equivalents against $3.31 billion of total debt, yielding a net leverage ratio of 1.3x EBITDA. The balance sheet remains investment-grade, with ample flexibility for M&A and shareholder returns. Debt maturity profiles are staggered, with no material refinancing risks until 2026.

Growth Trends And Dividend Policy

Organic revenue growth has averaged 4% annually, supplemented by 2–3% from acquisitions. The dividend payout ratio of 25% (annualized $0.85 per share) reflects a conservative policy, prioritizing reinvestment and opportunistic buybacks. CGI’s backlog of $24 billion provides visibility into future growth, with digital transformation contracts driving a 60% pipeline mix.

Valuation And Market Expectations

Trading at 18x forward P/E, CGI’s valuation premiums reflect its sticky client relationships and margin resilience. Consensus estimates project 6% revenue CAGR through 2026, with pricing power in regulated verticals offsetting macroeconomic headwinds. The stock’s 20% premium to IT services peers aligns with its superior ROIC and lower cyclicality.

Strategic Advantages And Outlook

CGI’s hybrid delivery network and vertical expertise position it to capitalize on enterprise cloud adoption and regulatory-driven IT spend. Near-term risks include wage inflation in offshore markets, but long-term contracts (average 5-year duration) provide revenue stability. Management’s 2025 target of $20 billion revenue implies disciplined M&A and mid-single-digit organic growth, supported by cross-selling synergies.

Sources

CGI FY2024 10-K, Investor Presentation Q3 2024, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount