As of 2025-12-20, the Intrinsic Value of Badger Infrastructure Solutions Ltd (BDGI.TO) is 72.92 CAD. This BDGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.80 CAD, the upside of Badger Infrastructure Solutions Ltd is -1.20%.
The range of the Intrinsic Value is 44.35 - 188.44 CAD
Based on its market price of 73.80 CAD and our intrinsic valuation, Badger Infrastructure Solutions Ltd (BDGI.TO) is overvalued by 1.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.35 - 188.44 | 72.92 | -1.2% |
| DCF (Growth 10y) | 60.40 - 238.78 | 96.02 | 30.1% |
| DCF (EBITDA 5y) | 101.22 - 119.48 | 111.79 | 51.5% |
| DCF (EBITDA 10y) | 111.78 - 147.59 | 130.20 | 76.4% |
| Fair Value | 45.68 - 45.68 | 45.68 | -38.10% |
| P/E | 33.94 - 61.25 | 47.90 | -35.1% |
| EV/EBITDA | 70.45 - 123.05 | 93.09 | 26.1% |
| EPV | 19.60 - 31.38 | 25.49 | -65.5% |
| DDM - Stable | 18.54 - 87.30 | 52.92 | -28.3% |
| DDM - Multi | 36.67 - 131.89 | 57.11 | -22.6% |
| Market Cap (mil) | 2,490.01 |
| Beta | 0.97 |
| Outstanding shares (mil) | 33.74 |
| Enterprise Value (mil) | 2,744.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.39% |
| Cost of Debt | 5.16% |
| WACC | 8.02% |