Is BDGI.TO undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Badger Infrastructure Solutions Ltd (BDGI.TO) is 51.21 CAD. This BDGI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.49 CAD, the upside of Badger Infrastructure Solutions Ltd is 26.50%. This means that BDGI.TO is undervalued by 26.50%.

The range of the Intrinsic Value is 35.86 - 87.01 CAD

	Range	Selected	Upside
a
DCF (Growth 5y)	35.86 - 87.01	51.21	26.5%
DCF (Growth 10y)	51.56 - 116.81	71.28	76.0%
DCF (EBITDA 5y)	67.47 - 94.42	80.40	98.6%
DCF (EBITDA 10y)	75.59 - 110.05	91.60	126.2%
Fair Value	35.10 - 35.10	35.10	-13.32%
P/E	36.14 - 48.80	40.42	-0.2%
EV/EBITDA	45.44 - 123.65	75.92	87.5%
EPV	20.91 - 27.99	24.45	-39.6%
DDM - Stable	13.23 - 36.29	24.76	-38.9%
DDM - Multi	34.81 - 72.08	46.72	15.4%