As of 2025-05-16, 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 -81.00%.
The range of the Intrinsic Value is 5.05 - 14.17 CAD
Based on its market price of 40.04 CAD and our intrinsic valuation, Badger Daylighting Ltd (BAD.TO) is overvalued by 81.00%.
| 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) | 21.10 - 31.71 | 23.94 | -40.2% |
| DCF (EBITDA 10y) | 18.23 - 29.57 | 21.57 | -46.1% |
| Fair Value | 0.68 - 0.68 | 0.68 | -98.30% |
| P/E | 2.86 - 14.82 | 8.02 | -80.0% |
| EV/EBITDA | 21.54 - 50.46 | 33.22 | -17.0% |
| 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% |
| 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% |