As of 2024-07-27, the Intrinsic Value of Bird Construction Inc (BDT.TO) is
31.29 CAD. This BDT.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.45 CAD, the upside of Bird Construction Inc is
%.
The range of the Intrinsic Value is 23.71 - 46.33 CAD
31.29 CAD
Intrinsic Value
BDT.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
23.71 - 46.33 |
31.29 |
23.0% |
| DCF (Growth 10y) |
28.94 - 53.79 |
37.35 |
46.7% |
| DCF (EBITDA 5y) |
27.51 - 33.13 |
29.60 |
16.3% |
| DCF (EBITDA 10y) |
32.86 - 42.18 |
36.63 |
43.9% |
| Fair Value |
35.43 - 35.43 |
35.43 |
39.21% |
| P/E |
27.53 - 38.69 |
32.76 |
28.7% |
| EV/EBITDA |
24.68 - 32.03 |
27.33 |
7.4% |
| EPV |
8.40 - 12.19 |
10.29 |
-59.6% |
| DDM - Stable |
10.33 - 25.28 |
17.81 |
-30.0% |
| DDM - Multi |
14.51 - 27.06 |
18.84 |
-26.0% |
BDT.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,371.55 |
| Beta |
0.69 |
| Outstanding shares (mil) |
53.89 |
| Enterprise Value (mil) |
1,531.13 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.32% |
| Cost of Debt |
5.97% |
| WACC |
8.83% |