BDI.TO
Black Diamond Group Ltd
Price:  
7.87 
CAD
Volume:  
43,070.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDI.TO Intrinsic Value

%
Upside

As of 2024-05-22, the Intrinsic Value of Black Diamond Group Ltd (BDI.TO) is 12.20 CAD. This BDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.87 CAD, the upside of Black Diamond Group Ltd is %.

The range of the Intrinsic Value is 8.60 - 19.05 CAD

7.87 CAD
Stock Price
12.20 CAD
Intrinsic Value
Intrinsic Value Details

BDI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 8.60 - 19.05 12.20 55.0%
DCF (Growth 10y) 10.69 - 22.52 14.78 87.8%
DCF (EBITDA 5y) 10.45 - 14.04 12.06 53.2%
DCF (EBITDA 10y) 13.19 - 18.96 15.74 100.0%
Fair Value 12.61 - 12.61 12.61 60.17%
P/E 6.13 - 8.72 7.56 -3.9%
EV/EBITDA 7.13 - 9.30 8.24 4.7%
EPV 7.44 - 12.54 9.99 26.9%
DDM - Stable 3.78 - 9.36 6.57 -16.5%
DDM - Multi 6.26 - 12.63 8.43 7.2%

BDI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 473.85
Beta 1.47
Outstanding shares (mil) 60.21
Enterprise Value (mil) 679.08
Market risk premium 5.10%
Cost of Equity 8.09%
Cost of Debt 4.71%
WACC 6.73%