BDT.TO
Bird Construction Inc
Price:  
27.94 
CAD
Volume:  
277,212.00
Canada | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BDT.TO Intrinsic Value

179.20 %
Upside

What is the intrinsic value of BDT.TO?

As of 2025-06-17, the Intrinsic Value of Bird Construction Inc (BDT.TO) is 78.02 CAD. This BDT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.94 CAD, the upside of Bird Construction Inc is 179.20%.

The range of the Intrinsic Value is 59.64 - 113.71 CAD

Is BDT.TO undervalued or overvalued?

Based on its market price of 27.94 CAD and our intrinsic valuation, Bird Construction Inc (BDT.TO) is undervalued by 179.20%.

27.94 CAD
Stock Price
78.02 CAD
Intrinsic Value
Intrinsic Value Details

BDT.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.64 - 113.71 78.02 179.2%
DCF (Growth 10y) 83.85 - 153.80 107.84 286.0%
DCF (EBITDA 5y) 77.60 - 100.69 85.14 204.7%
DCF (EBITDA 10y) 97.95 - 133.96 111.10 297.6%
Fair Value 44.92 - 44.92 44.92 60.77%
P/E 41.18 - 75.52 55.67 99.2%
EV/EBITDA 30.09 - 48.87 36.35 30.1%
EPV 8.14 - 11.81 9.97 -64.3%
DDM - Stable 11.83 - 27.06 19.44 -30.4%
DDM - Multi 50.38 - 88.15 63.99 129.0%

BDT.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,547.32
Beta 1.74
Outstanding shares (mil) 55.38
Enterprise Value (mil) 1,809.32
Market risk premium 5.10%
Cost of Equity 11.80%
Cost of Debt 6.28%
WACC 10.77%