TO · CVG.TO
Clairvest Group Inc.
- Sector
- Financial Services · Asset Management
- Headquarters
- Toronto, ON M4T 2S3
- Website
- clairvest.com
Price · as of 2025-03-31
$76.00
Market cap 964.5M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $645.08 | +748.79% |
| Intrinsic Value(DCF) | $28.86 | -62.03% |
| Graham-Dodd Method(GD) | $116.98 | +53.92% |
| Graham Formula(GF) | $2,779.42 | +3,557.13% |
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 | $11.44 | $163.64 | $9.72 | $23.59 | $44.70 |
| 2012 | $13.65 | $121.11 | $9.47 | $24.95 | $56.56 |
| 2013 | $16.85 | $31,869.63 | $9.28 | $32.68 | $131.15 |
| 2014 | $18.92 | $315.26 | $3.62 | $35.69 | $114.35 |
| 2015 | $22.82 | $234.86 | $0.00 | $42.95 | $144.69 |
| 2016 | $23.14 | $190.47 | $14.44 | $40.67 | $0.00 |
| 2017 | $30.86 | $315.88 | $0.04 | $54.43 | $352.32 |
| 2018 | $37.18 | $178.81 | $0.00 | $79.28 | $560.71 |
| 2019 | $40.03 | $5,787.82 | $3.03 | $84.14 | $38.39 |
| 2020 | $38.64 | $177.87 | $16.86 | $70.69 | $0.00 |
| 2021 | $63.68 | $118.22 | $1.93 | $8.44 | $518.61 |
| 2022 | $53.54 | $2,535.42 | $0.00 | $179.43 | $2,943.26 |
| 2023 | $79.72 | $148.43 | $0.00 | $86.64 | $0.00 |
| 2024 | $68.41 | $348.85 | $55.38 | $67.01 | $12.87 |
| 2025 | $72.16 | $645.08 | $0.00 | $116.98 | $2,779.42 |
AI valuation
Our deep-learning model estimates Clairvest Group Inc.'s (CVG.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $645.08
- Current price
- $76.00
- AI upside
- +748.79%
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
$28.86
-62.03% upside
Graham-Dodd
$116.98
+53.92% upside
Graham Formula
$2,779.42
+3,557.13% upside
About Clairvest Group Inc.
Clairvest Group Inc. is a private equity firm specializing in mid-market, growth equity investments, growth capital, buyouts, and consolidating industries and add-on acquisitions. It seeks to invest in small and mid-sized gaming and casino, local market gaming, healthcare, equipment rental, facility services, oilfield services, waste management, business services, consumer services, aerospace, automotive aftermarket, collision repair, food, beverage and co-packing, defense, document management, warranty, contact manufacturing, environmental services, rental services, residential HVAC services, healthcare services, multiunit healthcare, insurance services, IT services, logistics and transportation, mining services, packaging, pest control, specialty aviation, education, software (mature), textile rental, utility services, water, building products, government services, industrial distribution and services, information technology and information services, media and marketing, non-destructive testing, renewable energy, property management, and restaurants. The firm typically invests in companies based in North America including United States and Canada. It seeks to make equity investments between CAD$25 million ($19.53 million) and CAD$100 million ($78.14 million) in its portfolio company with EBITDA between CAD$5 million ($3.81 million) and CAD$50 million ($39.07 million). The firm does not require majority stake and takes controlling or minority investments. It invests its own capital and seeks to take a board seat on its portfolio companies. The firm also makes co-investments. The firm typically exits its investments through market share offering, a strategic sale or sale to a financial buyer. Clairvest Group Inc. was founded in 1987 and is based in Toronto, Canada.
- CEO
- Kenneth Brice Rotman
- Employees
- 47
- Beta
- -0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($28.86 ÷ $76.00) − 1 = -62.03% (DCF, example).