investorscraft@gmail.com

Intrinsic ValueCGI Inc. (GIB-A.TO)

Previous Close$116.70
Intrinsic Value
Upside potential
Previous Close
$116.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CGI Inc. is a global leader in IT and business process services, operating across North America, Europe, and the Asia-Pacific region. The company specializes in IT outsourcing, systems integration, consulting, and proprietary software solutions, serving diverse industries such as government, banking, healthcare, and utilities. Its end-to-end service portfolio includes application development, infrastructure management, and industry-specific business process services, positioning CGI as a trusted partner for digital transformation. With a strong presence in both mature and emerging markets, CGI leverages its scale and expertise to deliver tailored solutions that enhance operational efficiency and innovation for clients. The company’s hybrid delivery model combines local expertise with global capabilities, ensuring responsiveness while maintaining cost competitiveness. CGI’s deep sector knowledge and long-term client relationships reinforce its market leadership in IT services, differentiating it from pure-play outsourcing firms.

Revenue Profitability And Efficiency

CGI reported FY revenue of CAD 14.68 billion, with net income of CAD 1.69 billion, reflecting a robust margin of approximately 11.5%. The company generated CAD 2.20 billion in operating cash flow, underscoring efficient operations and strong cash conversion. Capital expenditures of CAD 360.7 million indicate disciplined reinvestment, aligning with its growth strategy while maintaining profitability.

Earnings Power And Capital Efficiency

Diluted EPS stood at CAD 7.31, demonstrating CGI’s ability to translate revenue into shareholder returns. The company’s capital-light model and high recurring revenue from long-term contracts enhance earnings stability. Its focus on operational leverage and scalable solutions supports consistent margin expansion and return on invested capital.

Balance Sheet And Financial Health

CGI maintains a solid financial position with CAD 1.46 billion in cash and equivalents against total debt of CAD 3.31 billion. The manageable leverage ratio and strong cash flow generation provide flexibility for strategic investments, acquisitions, and shareholder returns. The balance sheet reflects prudent liquidity management and low refinancing risk.

Growth Trends And Dividend Policy

CGI has delivered steady growth through organic expansion and targeted acquisitions, particularly in high-demand sectors like cloud and cybersecurity. The company offers a modest dividend yield, with a payout ratio indicating room for future increases. Its capital allocation prioritizes reinvestment and M&A to sustain long-term growth.

Valuation And Market Expectations

With a market cap of CAD 32.35 billion and a beta of 0.65, CGI is valued as a stable, low-volatility player in IT services. The valuation reflects expectations of sustained mid-single-digit revenue growth and margin resilience, supported by its diversified client base and recurring revenue streams.

Strategic Advantages And Outlook

CGI’s competitive edge lies in its global delivery network, industry expertise, and integrated service offerings. The company is well-positioned to capitalize on digital transformation trends, though macroeconomic pressures could temper near-term growth. Its focus on high-margin consulting and proprietary IP provides a buffer against commoditization risks.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount