As of 2024-12-12, the Intrinsic Value of Badger Infrastructure Solutions Ltd (BDGI.TO) is
47.16 CAD. This BDGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 38.07 CAD, the upside of Badger Infrastructure Solutions Ltd is
23.90%.
The range of the Intrinsic Value is 27.57 - 125.59 CAD
47.16 CAD
Intrinsic Value
BDGI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.57 - 125.59 |
47.16 |
23.9% |
| DCF (Growth 10y) |
37.34 - 153.03 |
60.63 |
59.3% |
| DCF (EBITDA 5y) |
57.49 - 80.13 |
68.31 |
79.4% |
| DCF (EBITDA 10y) |
62.87 - 94.98 |
77.58 |
103.8% |
| Fair Value |
30.37 - 30.37 |
30.37 |
-20.23% |
| P/E |
34.45 - 45.11 |
38.04 |
-0.1% |
| EV/EBITDA |
42.02 - 98.12 |
64.60 |
69.7% |
| EPV |
9.88 - 16.64 |
13.26 |
-65.2% |
| DDM - Stable |
12.74 - 57.00 |
34.87 |
-8.4% |
| DDM - Multi |
34.14 - 114.78 |
52.17 |
37.0% |
BDGI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,307.36 |
| Beta |
0.84 |
| Outstanding shares (mil) |
34.34 |
| Enterprise Value (mil) |
1,548.76 |
| Market risk premium |
5.10% |
| Cost of Equity |
8.30% |
| Cost of Debt |
5.33% |
| WACC |
7.83% |