TO · CSW-A.TO
Corby Spirit and Wine Limited
- Sector
- Consumer Defensive · Beverages - Wineries & Distilleries
- Headquarters
- Toronto, ON M5V 3M2
- Website
- corby.ca
Price · as of 2025-06-30
$14.77
Market cap 415.34M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.03 | +83.01% |
| Intrinsic Value(DCF) | $8.93 | -39.54% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $14.65 | -0.8% |
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 | $7.52 | $26.67 | $2.70 | $5.08 | $5.80 |
| 2012 | $8.03 | $27.72 | $6.43 | $0.00 | $1.39 |
| 2013 | $10.49 | $34.91 | $3.89 | $0.00 | $0.00 |
| 2014 | $10.64 | $31.31 | $3.51 | $0.97 | $9.99 |
| 2015 | $10.97 | $31.36 | $2.38 | $0.00 | $3.22 |
| 2016 | $12.50 | $28.50 | $3.05 | $0.00 | $12.39 |
| 2017 | $13.15 | $32.45 | $2.46 | $0.00 | $9.73 |
| 2018 | $13.09 | $28.73 | $2.04 | $0.00 | $8.89 |
| 2019 | $11.95 | $29.18 | $1.37 | $0.00 | $9.24 |
| 2020 | $11.41 | $27.08 | $2.74 | $0.00 | $9.58 |
| 2021 | $14.08 | $34.13 | $4.89 | $0.00 | $13.05 |
| 2022 | $14.42 | $30.90 | $1.67 | $0.00 | $6.53 |
| 2023 | $12.51 | $34.30 | $3.81 | $0.00 | $7.89 |
| 2024 | $11.95 | $33.14 | $41.51 | $0.00 | $39.76 |
| 2025 | $14.16 | $27.03 | $18.93 | $0.00 | $14.65 |
AI valuation
Our deep-learning model estimates Corby Spirit and Wine Limited's (CSW-A.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.03
- Current price
- $14.77
- AI upside
- +83.01%
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
$8.93
-39.54% upside
Graham-Dodd
—
— upside
Graham Formula
$14.65
-0.8% upside
About Corby Spirit and Wine Limited
Corby Spirit and Wine Limited manufactures, markets, and imports spirits and wines primarily in Canada. It offers its products under the J.P. Wiser's Canadian Whisky, Lot No.40, Pike Creek and Gooderham, Worts Canadian whiskies, Lamb's rum, Polar Ice vodka, McGuinness liqueurs, Ungava Gin, Cabot Trail, Chic Choc, The Foreign Affair Winery, Absolut vodka, Chivas Regal, Aberlour, The Glenlivet and Ballantine's Scotch whiskies, Jameson Irish whiskey, Beefeater gin, Malibu rum, Kahlúa liqueur, Mumm Champagne, and Jacob's Creek, Stoneleigh, Campo Viejo, and Wyndham Estate brands. The company also exports its products to the United States, Europe, and other international markets. The company was formerly known as Corby Distilleries Limited and changed its name to Corby Spirit and Wine Limited in November 2013. Corby Spirit and Wine Limited was founded in 1924 and is based in Toronto, Canada. Corby Spirit and Wine Limited is a subsidiary of Hiram Walker & Sons Limited.
- CEO
- Florence Tresarrieu
- Employees
- 177
- Beta
- 0.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.93 ÷ $14.77) − 1 = -39.54% (DCF, example).