TO · CMG.TO
Computer Modelling Group Ltd.
- Sector
- Technology · Software - Application
- Headquarters
- Calgary, AB T2L 2M1
- Website
- cmgl.ca
Price · as of 2025-03-31
$3.94
Market cap 326.21M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.01 | +661.68% |
| Intrinsic Value(DCF) | $5.22 | +32.49% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $7.20 | +82.79% |
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 | $3.63 | $28.48 | $9.72 | $0.00 | $5.21 |
| 2012 | $5.26 | $30.61 | $5.98 | $0.00 | $7.98 |
| 2013 | $7.27 | $30.46 | $6.82 | $0.00 | $6.59 |
| 2014 | $9.46 | $29.39 | $5.38 | $0.00 | $5.83 |
| 2015 | $8.89 | $29.17 | $5.75 | $0.00 | $8.94 |
| 2016 | $6.97 | $27.33 | $3.01 | $0.00 | $1.14 |
| 2017 | $7.16 | $26.23 | $1.72 | $0.00 | $0.44 |
| 2018 | $7.39 | $26.10 | $1.26 | $0.00 | $1.96 |
| 2019 | $5.79 | $26.44 | $1.44 | $0.00 | $2.30 |
| 2020 | $4.65 | $25.20 | $2.16 | $0.00 | $2.72 |
| 2021 | $4.78 | $26.20 | $1.91 | $0.00 | $0.00 |
| 2022 | $4.65 | $26.71 | $1.47 | $0.00 | $1.47 |
| 2023 | $6.35 | $28.78 | $1.46 | $0.00 | $4.73 |
| 2024 | $12.55 | $38.13 | $25.22 | $0.00 | $17.28 |
| 2025 | $6.91 | $30.01 | $47.49 | $0.00 | $7.20 |
AI valuation
Our deep-learning model estimates Computer Modelling Group Ltd.'s (CMG.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.01
- Current price
- $3.94
- AI upside
- +661.68%
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
$5.22
+32.49% upside
Graham-Dodd
—
— upside
Graham Formula
$7.20
+82.79% upside
About Computer Modelling Group Ltd.
Computer Modelling Group Ltd., a computer software technology company, develops and licenses reservoir simulation software in Canada and internationally. The company offers CMOST-AI, an intelligent optimization and analysis tool that offers solution for reservoir by combining statistical analysis, machine learning, and non-biased data interpretation; IMEX, a black oil simulator that is used to model primary and secondary oil recovery processes in conventional and unconventional oil and gas reservoirs; GEM, an equation-of-state reservoir simulator for compositional, chemical, and unconventional reservoir modelling; STARS, a thermal and processes reservoir simulator for the modelling of steam, solvents, air, and chemical recovery processes; and CoFlow, a reservoir and production system modelling software that allows reservoir and production engineers to make informed decisions on large integrated oil and gas projects in Canada. It also provides Builder, a pre-processor that simplifies the creation of simulation models by providing a framework for data integration and workflow management between various data sources; Results, a post-processor that helps in enhancing understanding and insight into recovery processes and reservoir performance; WinProp, a fluid property characterization tool; and Autotune artificial intelligence solutions that tune the model for optimal run time. In addition, it offers professional services comprising specialized support, consulting, training, and contract research services. The company was founded in 1978 and is headquartered in Calgary, Canada.
- CEO
- Pramod Jain
- Employees
- 320
- Beta
- -0.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.22 ÷ $3.94) − 1 = +32.49% (DCF, example).