What is CIE.SW's Intrinsic value?

CI Com SA (CIE.SW) Intrinsic Value Analysis

Executive Summary

As of May 29, 2025, CI Com SA's estimated intrinsic value ranges from $135.91 to $135.91 per share, depending on the valuation methodology applied.

Valuation Method Fair Value (USD) Implied Upside/Downside
Dividend Discount Model (Stable) $135.91 +20338.1%

Is CI Com SA (CIE.SW) undervalued or overvalued?

With the current market price at $0.67, the stock appears to be significantly undervalued.

Understanding Intrinsic Value

Intrinsic value represents the "true" worth of a company based on its fundamentals rather than market sentiment. We've employed multiple methodologies to triangulate CI Com SA's intrinsic value, including:

  1. Dividend Discount Model (DDM): Values the company based on expected future dividend payments

Weighted Average Cost of Capital (WACC)

The cost of capital is a critical factor in valuation models, representing the required return for investors.

WACC Component Low High
Long-term bond rate 1.0% 1.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta -0.3 2.15
Cost of equity 3.5% 19.1%
Cost of debt 5.0% 5.0%
Tax rate 16.8% 18.0%
Debt/Equity ratio 47.34 47.34
After-tax WACC 4.1% 4.4%

Valuation Methods

2. Dividend Discount Model (DDM)

The DDM values a company based on its expected future dividend payments. We used two approaches:

Multi-Stage DDM:

  • Current payout ratio: 0.0%
  • Stable payout ratio: 90.0%
  • Growth transition: 5 years
  • Cost of equity: 11.3%
  • Long-term growth rate: 4.0%
  • Fair value: $-42.79 (-6534.7% from current price)

Stable DDM:

  • Stable payout ratio: 70% (Low) to 90% (High)
  • Cost of equity: 19.1% (Low) to 3.5% (High)
  • Long-term growth rate: 3.0% (Low) to 5.0% (High)
  • Fair value range: $(22) to $294
  • Selected fair value: $135.91 (20338.1% from current price)

Key Financial Metrics

Metric Value
Market Capitalization $0M
Enterprise Value $12M
Trailing P/E 0.00
Forward P/E 0.00
Trailing EV/EBITDA 0.00
Current Dividend Yield 62.96%
Dividend Growth Rate (5Y) 0.00%
Debt-to-Equity Ratio 47.34

Investment Decision Framework

To determine the most reliable intrinsic value estimate, we weigh each valuation method based on:

  1. Forecast Certainty: DCF methods rely on long-term projections, while earnings power value focuses on current normalized earnings
  2. Business Model Alignment: Dividend models are more appropriate for mature companies with established dividend policies
  3. Historical Accuracy: How well each method has predicted fair value historically

Valuation Weight Matrix

Valuation Method Weight Weighted Value
Dividend Discount Model (Stable) 100% $20.39
Weighted Average 100% $135.91

Investment Conclusion

Based on our comprehensive valuation analysis, CI Com SA's weighted average intrinsic value is $135.91, which is approximately 20338.1% above the current market price of $0.67.

Key investment considerations:

  • Overall financial health and market position

Given these factors, we believe CI Com SA is currently significantly undervalued with the potential for long-term appreciation based on the company's growth trajectory and financial strength.