EN DE

Calian Group (CGY) Fair Value & Analysis

Industrials · CA · Market cap C$884M

CG Calian Group CGY · TO
PriceC$83.00
Fair ValueC$49.99
Upside-39.8%
Quality62/100
Watch Calian Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.0% net margin
Low debt · generates free cash flow
1.42% dividend yield
Mixed vs. peers (6/14)
Narrow moat 40/100
Evidence: High Range C$36.04 – C$64.41 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from C$30.41 to C$49.99 (+64.4%) since Jul 15, 2026. Share price +3.4% over the past month.

A solid business, but screening 40% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (C$64.41). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$92.13 C$37.05 Fair Value C$49.99 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range C$37.05 – C$92.13 · fair‑value band C$36.04 – C$64.41 · the C$83.00 price screens above the C$49.99 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Calian Group (CGY) currently trades at C$83.00, while our model-based Fair Value estimate is C$49.99, implying the stock looks roughly 39.8% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Industrials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Calian Group generated revenue of C$832M at a net margin of 4.0%. Revenue grew 18.1% year over year. It earns a return on equity of 10.1%. Net debt stands at C$128M. Fundamentals as of Jul 18, 2026

Our scenario range runs from C$36.04 (bear case) to C$64.41 (bull case); at C$83.00, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 10% below its 52-week high and 106% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at -35% fair-value upside, at -40%, CGY screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$23.28 C$39.87 C$62.94 80
Residual Income C$21.15 C$21.69 C$21.12 76
Rev-Margin DCF C$17.30 C$32.12 C$50.67 74
All 26 models by family
DCF Models
FCF DCF C$23.56 C$41.96 C$68.97 38
Owner Earnings C$42.93 C$72.85 C$116.78 31
5Y Revenue Exit C$17.30 C$32.13 C$51.49 39
5Y EBITDA Exit C$39.47 C$76.47 C$122.07 41
5Y P/E Exit C$20.15 C$37.82 C$57.29 38
10Y Revenue Exit C$18.80 C$32.68 C$52.46 36
10Y EBITDA Exit C$32.67 C$61.86 C$104.86 37
10Y P/E Exit C$21.10 C$36.43 C$56.77 35
Earnings-Based
Graham-Dodd C$12.17 C$50.73 C$69.17 54
Lynch FV C$12.84 C$18.34 C$23.84 50
PEG = 1.0 C$12.84 C$18.34 C$23.84 46
EPV C$8.14 C$10.25 C$12.02 59
Dividend Discount
Gordon GGM C$8.77 C$15.80 C$21.75 70
DDM Multi-Stage C$8.77 C$14.43 C$16.88 61
Multiples
P/E Multiple C$28.18 C$37.57 C$46.96 63
P/S Multiple C$22.81 C$30.41 C$38.02 58
P/B Multiple C$22.81 C$30.41 C$38.02 55
EV/EBIT C$22.83 C$32.89 C$42.96 53
EV/EBITDA C$55.35 C$76.25 C$97.16 54
EV/Revenue C$14.18 C$23.42 C$32.66 43
Asset-Based
NCAV (Graham) C$13.98 C$18.73 C$27.96 50
Growth DCF
Growth DCF C$23.28 C$39.87 C$62.94 80
Rev-Margin DCF C$17.30 C$32.12 C$50.67 74
Economic Profit
Residual Income C$21.15 C$21.69 C$21.12 76
ROIC Compounder C$8.14 C$10.25 C$12.02 72
Growth Earnings
Growth-Adj P/E C$21.92 C$31.31 C$40.71 68

Widest divergence: DCF Models (C$37.82) versus Economic Profit (C$10.25). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$832M
Revenue growth (YoY) +18.1%
Net margin 4.0%
Return on equity 10.1%
Free cash flow C$34.8M FY2025
P/E ratio 31.6
More key figures
Operating margin 6.5%
EPS (TTM) C$2.85
Dividend yield 1.2%
EPS growth (YoY) +2,800%
Net debt C$128M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 61 · Market factors (momentum, volatility) 76

Profitability 47
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 81
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 82
Price trend over the last 3–12 months (market factor)
52W Momentum 90
Distance to the 52-week high (market factor)
Net Issuance 88
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Calian Group Ltd. provides business services and solutions in Canada and internationally. It operates through four segments: Advanced Technologies, Health, Learning, and IT and Cyber Solutions.

Full company description

Calian Group Ltd. provides business services and solutions in Canada and internationally. It operates through four segments: Advanced Technologies, Health, Learning, and IT and Cyber Solutions. The company offers communication and connectivity products, such as antennas, RF solutions, software solutions, GNSS, satellite flight operations, and carrier and spectrum monitoring; and cybersecurity solutions, including risk assessment and compliance, penetration testing, IT infrastructure protection, penetration testing, cybersecurity training and awareness, RF emissions security, cyberattack simulations, incident response services, and cloud security services. It also provides enterprise IT solutions comprising managed IT services, 24/7 help desk outsourcing, managed XDR security, hardware asset management, and NOC services; healthcare, pharmaceutical solutions, and digital health solutions; and corporate training, immersive and blended learning, and instructor-led learning solutions. In addition, the company offers composites manufacturing, circuit card assembly, wiring harnesses and cables, fibreglass canopies, and product assembly services; custom software, integration and embedded design, operational management and lifecycle support, modelling and simulation-enabled design, composites engineering and technology, research and development, qualification testing, and asset management services; and emergency response and emergency resilience, hazard-informed risk assessment, emergency response plans, and after-action review solutions. It serves defense, health, transportation, agriculture, government and public service, public safety and security, energy, resources and environment, space, retail and hospitality, manufacturing, and network and communication infrastructure industries. The company was formerly known as Calian Technologies Ltd. and changed its name to Calian Group Ltd. in April 2016. The company was incorporated in 1982 and is based in Ottawa, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Calian Group reported revenue of C$774M in FY2025 versus C$518M in FY2021, a compound +10.5%/yr. Reported net income was C$20.6M in FY2025, compounding +16.5%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$774M
Latest YoY
+3.7%
Avg. growth/yr (3Y)
+10.0%
Avg. growth/yr (5Y)
+12.4%
Avg. growth/yr (28Y)
+9.6%
Revenue +10.5%/yr
FY21 C$518M
FY22 C$582M
FY23 C$659M
FY24 C$747M
FY25 C$774M
Net income +16.5%/yr
FY21 C$11.2M
FY22 C$13.6M
FY23 C$18.9M
FY24 C$11.2M
FY25 C$20.6M

CGY screens 40% overvalued. Compare with Cintas Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Calian Group Fair Value". https://www.fairvalue-calculator.com/stock/CGY

Peer Group

Specialty Business Services · 255 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 62 · Above median
Fair Value upside −40% · Below median
Return on equity (TTM) 10% · Above median
Return on assets 3% · Below median
Net margin (TTM) 4% · Above median
Operating margin (TTM) 7% · Above median
Revenue growth 18% · Top 25%
Dividend yield (TTM) 1.4% · Below median
Debt / equity 0.41× · Higher than median

Valuation Multiples vs Specialty Business Services median · lower = cheaper

P/E (TTM) 27.0× · Pricier than median
P/B 1.97× · Pricier than median
P/S (TTM) 0.76× · Cheaper than median
P/FCF 18.2× · Pricier than 75% of peers
EV/EBITDA 9.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 24
FUTURE 91 · sector 25
PAST 40 · sector 33
HEALTH 80 · sector 92
DIVIDEND 28 · sector 54

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Specialty Business Services stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Cintas Corporation CTAS $206.25 $95.30 -54%
RELX PLC RELX $33.70 $32.49 -4%
Thomson Reuters Corporation TRI C$133.87 C$70.40 -47%
Copart, Inc CPRT $27.61 $28.59 +4%
Global Payments Inc GPN $80.49 $69.67 -13%
RB Global, Inc RBA C$156.43 C$49.14 -69%
Brambles Limited BXB A$18.79 A$12.28 -35%
UL Solutions Inc ULS $87.76 $33.62 -62%
Wolters Kluwer N.V WKL €62.56 €103.99 +66%
Aramark ARMK $56.74 $13.73 -76%

Compare Calian Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Calian Group (CGY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of C$49.99 versus a price of C$83.00, about −40% (overvalued).
What is the fair value of CGY?
Our model-based fair value for Calian Group is C$49.99 (as of Jul 18, 2026), built from audited fundamentals. The current price is C$83.00.
What is the quality score of CGY?
Calian Group has a Quality Score of 62/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Calian Group (CGY)?
Calian Group reported trailing-twelve-month revenue of about C$832M (latest available figure, as of Jul 18, 2026).
What is the net profit margin of CGY?
The net profit margin of Calian Group is about 4.0%, meaning it keeps roughly 4.0% of revenue as net income. Based on the latest reported figures.
Does Calian Group pay a dividend?
Calian Group currently shows a dividend yield of about 1.24% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Calian Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.