As of 2025-11-05, the Intrinsic Value of Bridgemarq Real Estate Services Inc (BRE.TO) is 78,797,106.39 CAD. This BRE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.00 CAD, the upside of Bridgemarq Real Estate Services Inc is 562,836,374.20%.
The range of the Intrinsic Value is 62,596,953.28 - 90,831,477.20 CAD
Based on its market price of 14.00 CAD and our intrinsic valuation, Bridgemarq Real Estate Services Inc (BRE.TO) is undervalued by 562,836,374.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (323,214,585.49) - (111,984,497.45) | (166,843,881.86) | -1191742113.3% |
| DCF (Growth 10y) | (3,071,779,549,662,595.50) - (10,215,726,587,175,960.00) | (4,910,137,130,801,688.00) | -3.5072408077155012e+16% |
| DCF (EBITDA 5y) | 62,596,953.28 - 90,831,477.20 | 78,797,106.39 | 562836374.2% |
| DCF (EBITDA 10y) | 1,911,390,366,634,398.25 - 3,177,727,014,541,462.50 | 2,571,092,938,945,871.00 | 1.836494956389898e+16% |
| Fair Value | -48.38 - -48.38 | -48.38 | -445.56% |
| P/E | (34.37) - (53.02) | (50.70) | -462.1% |
| EV/EBITDA | 12.44 - 2,709.96 | 1,247.79 | 8812.8% |
| EPV | 14.59 - 23.88 | 19.23 | 37.4% |
| DDM - Stable | (21.15) - (129.70) | (75.42) | -638.7% |
| DDM - Multi | (81,537,955.66) - (393,595,372.34) | (135,722,573.84) | -969447056.0% |
| Market Cap (mil) | 132.72 |
| Beta | 0.75 |
| Outstanding shares (mil) | 9.48 |
| Enterprise Value (mil) | 214.31 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.87% |
| Cost of Debt | 18.86% |
| WACC | 9.29% |