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
38.29 CAD
Intrinsic Value
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% |