TO · CGO.TO
Cogeco Inc.
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Montreal, QC H3B 3N2
- Website
- corpo.cogeco.com
Price · as of 2025-08-31
$63.66
Market cap 699.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $286.47 | +350% |
| Intrinsic Value(DCF) | $50.53 | -20.63% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $53.88 | -15.36% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $29.97 | $56.61 | $138.29 | $0.00 | $0.00 |
| 2012 | $21.98 | $134.38 | $28.17 | $0.00 | $26.00 |
| 2013 | $31.96 | $84.66 | $295.90 | $0.00 | $142.57 |
| 2014 | $37.96 | $115.64 | $383.44 | $0.00 | $87.83 |
| 2015 | $39.10 | $122.30 | $320.09 | $0.00 | $66.08 |
| 2016 | $35.18 | $84.87 | $46.83 | $0.00 | $0.00 |
| 2017 | $62.71 | $138.36 | $32.05 | $0.00 | $64.61 |
| 2018 | $45.87 | $136.91 | $36.66 | $0.00 | $122.22 |
| 2019 | $75.21 | $156.13 | $38.90 | $48.22 | $102.49 |
| 2020 | $60.49 | $166.46 | $51.31 | $57.11 | $239.06 |
| 2021 | $65.19 | $157.15 | $58.97 | $62.21 | $356.62 |
| 2022 | $46.72 | $153.81 | $106.23 | $38.26 | $650.42 |
| 2023 | $39.23 | $149.08 | $84.68 | $0.00 | $49.01 |
| 2024 | $56.87 | $172.18 | $59.07 | $0.00 | $68.52 |
| 2025 | $59.32 | $286.47 | $54.89 | $0.00 | $53.88 |
AI valuation
Our deep-learning model estimates Cogeco Inc.'s (CGO.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $286.47
- Current price
- $63.66
- AI upside
- +350%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$50.53
-20.63% upside
Graham-Dodd
—
— upside
Graham Formula
$53.88
-15.36% upside
About Cogeco Inc.
Cogeco Inc., through its subsidiaries, operates in the communications and media sectors in Canada and the United States. The company operates in two segments, Communications and Other. The Communications segment provides a range of Internet, video, and telephony services through its two-way broadband fiber networks primarily to residential customers, as well as to small and medium sized businesses under the Cogeco Connexion name in Quebec and Ontario; and Atlantic Broadband brand in the United States. The Other segment owns and operates 23 radio stations with complementary radio formats and coverage serving a range of audiences primarily across the province of Québec; and Cogeco News, a news agency. It serves primary service units, Internet, video, and telephony service customers. The company was incorporated in 1957 and is headquartered in Montreal, Canada.
- CEO
- Frederic Perron
- Employees
- 4.4K
- Beta
- 0.54
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($50.53 ÷ $63.66) − 1 = -20.63% (DCF, example).