As of 2025-09-17, the Intrinsic Value of Badger Infrastructure Solutions Ltd (BDGI.TO) is 65.32 CAD. This BDGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 59.08 CAD, the upside of Badger Infrastructure Solutions Ltd is 10.60%.
The range of the Intrinsic Value is 42.38 - 134.24 CAD
Based on its market price of 59.08 CAD and our intrinsic valuation, Badger Infrastructure Solutions Ltd (BDGI.TO) is undervalued by 10.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 42.38 - 134.24 | 65.32 | 10.6% |
| DCF (Growth 10y) | 59.02 - 174.07 | 87.95 | 48.9% |
| DCF (EBITDA 5y) | 84.93 - 99.99 | 90.60 | 53.4% |
| DCF (EBITDA 10y) | 96.03 - 124.09 | 107.53 | 82.0% |
| Fair Value | 41.45 - 41.45 | 41.45 | -29.84% |
| P/E | 33.29 - 52.69 | 43.03 | -27.2% |
| EV/EBITDA | 58.49 - 132.35 | 93.64 | 58.5% |
| EPV | 20.10 - 30.41 | 25.26 | -57.3% |
| DDM - Stable | 15.95 - 56.67 | 36.31 | -38.5% |
| DDM - Multi | 36.07 - 97.73 | 52.47 | -11.2% |
| Market Cap (mil) | 1,993.36 |
| Beta | 1.32 |
| Outstanding shares (mil) | 33.74 |
| Enterprise Value (mil) | 2,252.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.45% |
| Cost of Debt | 5.09% |
| WACC | 7.99% |