BBD.B.TO
Bombardier Inc
Price:  
49.74 
CAD
Volume:  
298,769.00
Canada | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BBD.B.TO Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of Bombardier Inc (BBD.B.TO) is 156.44 CAD. This BBD.B.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 49.74 CAD, the upside of Bombardier Inc is %.

The range of the Intrinsic Value is 102.59 - 266.38 CAD

49.74 CAD
Stock Price
156.44 CAD
Intrinsic Value
Intrinsic Value Details

BBD.B.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.59 - 266.38 156.44 214.5%
DCF (Growth 10y) 131.15 - 298.85 186.78 275.5%
DCF (EBITDA 5y) 155.99 - 308.61 226.86 356.1%
DCF (EBITDA 10y) 171.92 - 328.83 242.56 387.7%
Fair Value 176.84 - 176.84 176.84 255.52%
P/E 125.55 - 260.16 182.26 266.4%
EV/EBITDA 105.49 - 222.81 165.82 233.4%
EPV 49.11 - 80.97 65.04 30.8%
DDM - Stable 39.03 - 100.67 69.85 40.4%
DDM - Multi 56.40 - 119.64 77.37 55.5%

BBD.B.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,243.20
Beta 1.79
Outstanding shares (mil) 85.31
Enterprise Value (mil) 9,885.52
Market risk premium 5.10%
Cost of Equity 11.50%
Cost of Debt 8.41%
WACC 7.60%