Cargojet

Rising Regulations And Overcapacity Will Crush Core Business

AnalystLowTarget

Not Invested

Consensus Narrative from 12 Analysts

Published

14 Jul 25

Updated

21 Aug 25

AnalystLowTarget's Fair Value

CA$103.99

1.5% undervalued

21 Aug

CA$102.41

-20.0%

-0.3%

Author's Valuation

CA$104.0

1.5% undervalued

AnalystLowTarget Fair Value

Narrative

Updates0

AnalystLowTarget Fair Value

CA$104.0

1.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.90%

Logistics revenue growth rate

0.22%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.41%

Calculation

CA$93.42m

Earnings '28

17.92x

PE Ratio '28

CA$1.67b

Market Cap '28

CA$1.67b

Market Cap '28

12.98m

No. shares '28

CA$128.91

Share Price '28

CA$128.91 Share Price '28

Discounted to 2025 @ 7.42% p.a.

CA$103.99

Fair Value '25