The Discounted Cash Flow (DCF) valuation of Badger Daylighting Ltd (BAD.TO) is 7.61 CAD. With the latest stock price at 40.04 CAD, the upside of Badger Daylighting Ltd based on DCF is -81.0%.
Based on the latest price of 40.04 CAD and our DCF valuation, Badger Daylighting Ltd (BAD.TO) is a sell. selling BAD.TO stocks now will result in a potential gain of 81.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.4% | 8.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.05 - 14.17 | 7.61 |
| Upside | -87.4% - -64.6% | -81.0% |