YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Computer Modelling Group Ltd. CMDXF | OTC

$2.85 $0.04 | 1.42%

SIGNAL:

Signal available — unlock to view

|2026-09-23 |F&G 54 |RSI 51.7

Add to favoritesFavorite

Company Overview:

Market Cap: $219.16M

Trailing PE: 15.3x

FWD PE *: 10.8x

Payout Ratio (TTM): 20.9%

52-Week Range: $2.39 - $4.80

* Forward PE is based on street estimates.

10 Year CMDXF Performance Metrics:

Total Return (with DRIP): -58.9% (-8.50% CAGR)

Total Return (no DRIP): -55.6% (-7.81% CAGR)

Share Price: -62.0% (-9.22% CAGR)

Yield on Cost (with DRIP): 0.42%

Total Invested: $10,000

Total Value (with DRIP): $4,114

Total Return $ (with DRIP): -$5,886

Dividend Increase: -80.7% (-15.53% CAGR)

Dividend Yield (FWD): 1.01% ($0.03)

CMDXF 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

CMDXF Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

CMDXF Price CAGR:1Y: -36.38%2Y: -41.37%5Y: -5.19%10Y: -9.15%

CMDXF Dividend Charts

CMDXF - Dividends

CMDXF Dividend CAGR:1Y: -0.37%2Y: -55.89%5Y: -37.50%10Y: -16.79%

CMDXF - Dividend Payout Ratio

CMDXF Dividend Payout Ratio CAGR:1Y: -52.99%2Y: -24.41%5Y: -11.39%10Y: -6.57%

CMDXF - Dividend to Free Cash Flow Ratio

CMDXF Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

CMDXF Fundamentals: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

CMDXF - Revenue

CMDXF Revenue CAGR:1Y: -5.99%2Y: -4.47%5Y: 14.09%10Y: 4.00%

CMDXF - Earnings Per Share (EPS)

CMDXF EPS CAGR:1Y: -57.50%2Y: -39.99%5Y: -19.41%10Y: -15.35%

CMDXF - Net Income

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Net Income CAGR:1Y: -59.91%2Y: -42.15%5Y: -18.69%10Y: -15.10%

CMDXF - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

CMDXF EBITDA CAGR:1Y: -14.67%2Y: -5.93%5Y: 0.75%10Y: -2.99%

CMDXF - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

CMDXF - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Free Cash Flow / Share CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

CMDXF - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Operating Income CAGR:1Y: -22.17%2Y: -14.73%5Y: -5.86%10Y: -7.49%

CMDXF - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Gross Profit CAGR:1Y: -16.93%2Y: -6.61%5Y: 14.18%10Y: 3.28%

CMDXF - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Shares Outstanding CAGR:1Y: -7.18%2Y: -3.56%5Y: -0.63%10Y: -0.13%

CMDXF - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

CMDXF - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Stock-Based Comp CAGR:1Y: -32.89%2Y: -77.01%5Y: -17.83%10Y: -16.33%

CMDXF - Expenses

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Expenses CAGR:1Y: -48.32%2Y: 73.55%5Y: 59.66%10Y: -7.47%

CMDXF - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

CMDXF - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CMDXF - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

CMDXF - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

CMDXF - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

CMDXF - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

CMDXF - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Actual Revenue CAGR:1Y: -5.99%2Y: -4.47%5Y: 14.09%10Y: 4.00%

CMDXF - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Actual EPS CAGR:1Y: -57.50%2Y: -39.99%5Y: -19.41%10Y: -15.35%

CMDXF - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Actual Net Income CAGR:1Y: -59.91%2Y: -42.15%5Y: -18.69%10Y: -15.10%

CMDXF - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Actual EBITDA CAGR:1Y: -14.67%2Y: -5.93%5Y: 0.75%10Y: -2.99%

Ratios, Profit Margins & Return on Capital:

CMDXF - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Net Profit Margin CAGR:1Y: -57.39%2Y: -39.47%5Y: -28.74%10Y: -18.36%

CMDXF - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Gross Profit Margin CAGR:1Y: -11.63%2Y: -2.24%5Y: 0.08%10Y: -0.69%

CMDXF - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Price to Earnings CAGR:1Y: 16.25%2Y: -11.87%5Y: 13.89%10Y: 5.81%

CMDXF - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Price To Sales Ratio CAGR:1Y: -50.39%2Y: -46.63%5Y: -18.83%10Y: -13.62%

CMDXF - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Return on Capital Employed CAGR:1Y: -22.69%2Y: -22.77%5Y: -14.35%10Y: -14.69%

CMDXF - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

CMDXF Return on Invested Capital CAGR:1Y: -52.10%2Y: -31.28%5Y: -22.03%10Y: -18.37%

CMDXF Dividends Info:

Annual Dividend: $0.0288

Forward Yield: 1.01%

Ex-Dividend Date: 2026-09-04

Lifetime Dividends / Share: $2.45

CMDXF Dividend History: Dates, Payments & Yield list

Below is a schedule of all CMDXF dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
09/04/2026	09/15/2026	$0.007	1.05%	1.03%	$2.80
06/05/2026	06/15/2026	$0.007	1.07%	1.03%	$2.79
03/05/2026	03/13/2026	$0.007	0.96%	1.01%	$2.89
12/05/2025	12/15/2025	$0.007	0.79%	0.78%	$3.68
09/05/2025	09/15/2025	$0.007	0.64%	0.64%	$4.50
06/05/2025	06/13/2025	$0.037	2.83%	2.9%	$5.05
03/06/2025	03/14/2025	$0.035	2.52%	2.64%	$5.30
12/05/2024	12/13/2024	$0.036	1.79%	1.88%	$7.59
09/05/2024	09/13/2024	$0.037	1.59%	1.7%	$8.70
06/06/2024	06/14/2024	$0.037	1.5%	1.56%	$9.37
03/06/2024	03/15/2024	$0.037	1.98%	1.99%	$7.44
12/06/2023	12/15/2023	$0.037	1.96%	2.11%	$7.00
09/06/2023	09/15/2023	$0.037	2.32%	2.32%	$6.32
06/06/2023	06/15/2023	$0.037	2.93%	2.97%	$5.02
03/06/2023	03/15/2023	$0.037	2.83%	2.81%	$5.22
12/05/2016	12/12/2016	$0.076	4.57%	4.57%	$6.63
09/02/2016	09/09/2016	$0.077	4.19%	4.19%	$7.31
06/03/2016	06/10/2016	$0.077	3.94%	3.94%	$7.80
03/03/2016	03/10/2016	$0.075	4.21%	4.21%	$7.10
12/03/2015	12/10/2015	$0.075	3.89%	3.89%	$7.68
09/02/2015	09/09/2015	$0.075	3.31%	3.31%	$9.11
06/03/2015	06/10/2015	$0.080	2.9%	2.9%	$11.07
03/03/2015	03/10/2015	$0.080	3.14%	3.14%	$10.17
12/03/2014	12/10/2014	$0.088	3.26%	3.26%	$10.76
09/03/2014	09/10/2014	$0.092	3.18%	3.18%	$11.54
06/04/2014	06/11/2014	$0.092	2.62%	2.62%	$14.00
03/05/2014	03/12/2014	$0.086	2.54%	2.54%	$13.53
12/04/2013	12/11/2013	$0.084	2.67%	2.67%	$12.64
09/04/2013	09/11/2013	$0.086	2.91%	2.91%	$11.81
06/05/2013	06/12/2013	$0.088	3.1%	3.1%	$11.30
03/06/2013	03/13/2013	$0.078	2.88%	2.88%	$10.80
12/05/2012	12/12/2012	$0.081	3.27%	3.27%	$9.89
09/05/2012	09/12/2012	$0.081	3.55%	3.55%	$9.16
06/06/2012	06/13/2012	$0.078	3.87%	3.87%	$8.02
03/06/2012	03/13/2012	$0.065	3.22%	3.22%	$8.13
12/02/2011	12/09/2011	$0.054	3.26%	3.26%	$6.62
09/06/2011	09/13/2011	$0.056	3.42%	3.42%	$6.50
06/07/2011	06/14/2011	$0.054	2.98%	2.98%	$7.21
03/02/2011	03/09/2011	$0.051	3.2%	3.2%	$6.42
12/01/2010	12/08/2010	$0.049	3.34%	3.34%	$5.92
09/01/2010	09/08/2010	$0.045	4.14%	4.14%	$4.37
06/03/2010	06/10/2010	$0.043	4.23%	4.23%	$4.04
03/02/2010	03/09/2010	$0.044	4.36%	4.36%	$4.00
12/02/2009	12/09/2009	$0.043	4.82%	4.82%	$3.54

Projected Future Returns & Dividends for CMDXF

Based on past 10-year performance, here are CMDXF growth metrics:

Share price CAGR of -9.15%
Dividend CAGR of -21.06%

Using CMDXF CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	CMDXF (DRIP)	CMDXF - No DRIP
Current Price	$2.85	$2.85
Start Shares	3,508.77	3,508.77
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	3,718.77	3,508.77
Dividends Payment	$0.00	$0.00
Annual Dividends	$10	$9
Yield on cost	0.10%	0.09%
Share Price	$1.09	$1.09
Total Dividends	$445	$435
Final Value	$4,060	$4,265

Estimated Future Value + Dividends - CMDXF

NOTE: Above numbers are our estimate based on CMDXF's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Company Info

Computer Modelling Group Ltd. (CMDXF) had its IPO on 2009-11-02, and is traded on OTC stock exchange.

Computer Modelling Group Ltd. (CMDXF) operates as a software technology enterprise, engaged in the development and licensing of advanced reservoir simulation solutions. Its market reach extends across Canada and worldwide. Among its key offerings is CMOST-AI, an intelligent optimization and analytical platform. This tool provides reservoir solutions by integrating statistical analysis, machine learning algorithms, and unbiased data interpretation. IMEX functions as a black oil simulator, enabling the modeling of primary and secondary oil recovery techniques within both conventional and unconventional oil and gas formations. For more complex scenarios, GEM stands as an equation-of-state reservoir simulator, adept at compositional, chemical, and unconventional reservoir modeling. STARS specializes as a thermal and process reservoir simulator, designed to simulate recovery processes involving steam, solvents, air, and various chemicals. Furthermore, CoFlow offers comprehensive reservoir and production system modeling software, empowering engineers to make well-informed decisions concerning extensive integrated oil and gas ventures specifically in Canada. Complementing these core simulators are several utility tools: Builder, a pre-processor that streamlines the construction of simulation models by offering a cohesive framework for data integration and workflow orchestration across diverse data sources; Results, a post-processor, which enhances comprehension and delivers critical insights into recovery methodologies and overall reservoir performance; WinProp, a specialized tool for characterizing fluid properties; and Autotune, an artificial intelligence solution that optimizes model configurations for efficient run times. Beyond its software suite, the company extends its expertise through professional services, including bespoke support, consulting, comprehensive training programs, and contract-based research. Established in 1978, the firm maintains its corporate headquarters in Calgary, Canada.

CMDXF website: https://www.cmgl.ca

Get Full Access to All Reports with DRIPCalc PRO

Save 25% with annual plan (3 Months Free)

Pro

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Stock Fundamentals
DCF valuation modeling
Compare Stocks Side-by-Side
Revenue & EPS Estimates

Try it free for 7 days

You save $125.40 (55%)

Most Popular

Premium

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
Stocks Dashboard

Try it free for 7 days

You save $211.20 (55%)

Ultra

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

You save $422.40 (55%)

Loading signals…

DCF Model — CMDXF

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $2.85

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own CMDXF? See every dividend it's paid you

Add your CMDXF shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every CMDXF dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add CMDXF free →

Free plan · up to 5 holdings