BAD.TO
Badger Daylighting Ltd
Price:  
40.04 
CAD
Volume:  
133,710.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BAD.TO Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Badger Daylighting Ltd (BAD.TO) is 7.61 CAD. This BAD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.04 CAD, the upside of Badger Daylighting Ltd is %.

The range of the Intrinsic Value is 5.05 - 14.17 CAD

40.04 CAD
Stock Price
7.61 CAD
Intrinsic Value
Intrinsic Value Details

BAD.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 5.05 - 14.17 7.61 -81.0%
DCF (Growth 10y) 4.46 - 10.97 6.32 -84.2%
DCF (EBITDA 5y) 25.12 - 32.16 29.53 -26.3%
DCF (EBITDA 10y) 21.42 - 29.96 26.25 -34.5%
Fair Value 0.68 - 0.68 0.68 -98.30%
P/E 3.48 - 11.90 7.66 -80.9%
EV/EBITDA 26.32 - 47.24 36.39 -9.1%
EPV 18.47 - 25.15 21.81 -45.5%
DDM - Stable 1.31 - 4.04 2.68 -93.3%
DDM - Multi 11.95 - 20.60 14.54 -63.7%

BAD.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,395.33
Beta 1.33
Outstanding shares (mil) 34.85
Enterprise Value (mil) 1,510.74
Market risk premium 4.74%
Cost of Equity 8.65%
Cost of Debt 6.75%
WACC 8.28%