BDT.TO
Bird Construction Inc
Price:  
29.92 
CAD
Volume:  
118,649.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDT.TO Intrinsic Value

28.00 %
Upside

As of 2024-12-09, the Intrinsic Value of Bird Construction Inc (BDT.TO) is 38.29 CAD. This BDT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.92 CAD, the upside of Bird Construction Inc is 28.00%.

The range of the Intrinsic Value is 25.81 - 70.89 CAD

29.92 CAD
Stock Price
38.29 CAD
Intrinsic Value
Intrinsic Value Details

BDT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.81 - 70.89 38.29 28.0%
DCF (Growth 10y) 31.75 - 80.90 45.49 52.0%
DCF (EBITDA 5y) 28.94 - 38.76 32.69 9.3%
DCF (EBITDA 10y) 34.79 - 49.64 40.71 36.1%
Fair Value 41.29 - 41.29 41.29 38.01%
P/E 38.76 - 65.21 50.95 70.3%
EV/EBITDA 31.01 - 40.60 33.89 13.3%
EPV 5.04 - 9.17 7.11 -76.2%
DDM - Stable 13.73 - 43.12 28.43 -5.0%
DDM - Multi 17.90 - 42.72 25.11 -16.1%

BDT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,657.05
Beta 0.98
Outstanding shares (mil) 55.38
Enterprise Value (mil) 1,967.99
Market risk premium 5.10%
Cost of Equity 9.43%
Cost of Debt 5.86%
WACC 9.01%