BQE.V
BQE Water Inc
Price:  
54.07 
CAD
Volume:  
207
Canada | Commercial Services & Supplies

BQE.V Intrinsic Value

50.1 %
Upside

What is the intrinsic value of BQE.V?

As of 2025-07-09, the Intrinsic Value of BQE Water Inc (BQE.V) is 81.16 CAD. This BQE.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.07 CAD, the upside of BQE Water Inc is 50.1%.

The range of the Intrinsic Value is 50.76 - 247.9 CAD.

Is BQE.V undervalued or overvalued?

Based on its market price of 54.07 CAD and our intrinsic valuation, BQE Water Inc (BQE.V) is undervalued by 50.1%.

54.07 CAD
Stock Price
81.16 CAD
Intrinsic Value
Intrinsic Value Details

BQE.V Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 50.76 - 247.9 81.16 50.1%
DCF (Growth Exit 10Y) 109.16 - 566.34 179.85 232.6%
DCF (EBITDA Exit 5Y) 63.2 - 72.18 67.52 24.9%
DCF (EBITDA Exit 10Y) 116 - 146.27 130.11 140.6%
Peter Lynch Fair Value 135.98 - 135.98 135.98 151.5%
P/E Multiples 15.81 - 33.83 24.29 -55.1%
EV/EBITDA Multiples 47.47 - 50.31 48.98 -9.4%
Earnings Power Value 19.72 - 25.6 22.66 -58.1%
Dividend Discount Model - Stable 67.67 - 469.25 268.46 396.5%
Dividend Discount Model - Multi Stages 113.3 - 622.93 193.02 257.0%

BQE.V Intrinsic Value - Peers Comparison

Range Selected Upside
a
Stericycle Inc40.72 - 303.0578.0025.8%
Sino Bioenergy Corp0 - 00-5.3%

BQE.V Intrinsic Value - Key Valuation Metrics

Market Cap (mil)70
Beta0.38
Outstanding shares (mil)1
Enterprise Value (mil)61
Market risk premium5.6%
Cost of Equity6.8%
Cost of Debt4.65%
WACC6.8%