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.
Based on its market price of 54.07 CAD and our intrinsic valuation, BQE Water Inc (BQE.V) is undervalued by 50.1%.
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% |
Range | Selected | Upside | ||
a | ||||
Stericycle Inc | 40.72 - 303.05 | 78.00 | 25.8% | |
Sino Bioenergy Corp | 0 - 0 | 0 | -5.3% |
Market Cap (mil) | 70 |
Beta | 0.38 |
Outstanding shares (mil) | 1 |
Enterprise Value (mil) | 61 |
Market risk premium | 5.6% |
Cost of Equity | 6.8% |
Cost of Debt | 4.65% |
WACC | 6.8% |