As of 2024-12-15, the Intrinsic Value of Bombardier Inc (BBD.B.TO) is
208.21 CAD. This BBD.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 103.18 CAD, the upside of Bombardier Inc is
101.80%.
The range of the Intrinsic Value is 121.75 - 461.01 CAD
208.21 CAD
Intrinsic Value
BBD.B.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
121.75 - 461.01 |
208.21 |
101.8% |
| DCF (Growth 10y) |
147.49 - 489.62 |
235.34 |
128.1% |
| DCF (EBITDA 5y) |
146.58 - 293.24 |
207.34 |
100.9% |
| DCF (EBITDA 10y) |
162.69 - 317.78 |
225.83 |
118.9% |
| Fair Value |
164.06 - 164.06 |
164.06 |
59.00% |
| P/E |
116.76 - 239.39 |
169.85 |
64.6% |
| EV/EBITDA |
96.23 - 239.03 |
155.61 |
50.8% |
| EPV |
32.39 - 64.34 |
48.36 |
-53.1% |
| DDM - Stable |
52.08 - 190.28 |
121.18 |
17.4% |
| DDM - Multi |
83.44 - 241.57 |
124.58 |
20.7% |
BBD.B.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,318.00 |
| Beta |
2.07 |
| Outstanding shares (mil) |
100.00 |
| Enterprise Value (mil) |
17,153.65 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.46% |
| Cost of Debt |
7.96% |
| WACC |
7.68% |