As of 2025-07-15, the Intrinsic Value of Bridgemarq Real Estate Services Inc (BRE.TO) is 55,889,813.73 CAD. This BRE.TO valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 15.20 CAD, the upside of Bridgemarq Real Estate Services Inc is 367,696,043.00%.
The range of the Intrinsic Value is 50,708,700.10 - 66,774,975.32 CAD
Based on its market price of 15.20 CAD and our intrinsic valuation, Bridgemarq Real Estate Services Inc (BRE.TO) is undervalued by 367,696,043.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (293,045,211.35) - (104,271,261.13) | (154,533,755.27) | -1016669542.6% |
| DCF (Growth 10y) | (2,840,079,922,307,747.50) - (9,196,519,806,611,356.00) | (4,515,727,848,101,266.00) | -2.9708735842771588e+16% |
| DCF (EBITDA 5y) | 50,708,700.10 - 66,774,975.32 | 55,889,813.73 | 367696043.0% |
| DCF (EBITDA 10y) | 1,544,005,774,758,970.00 - 2,333,183,246,681,008.50 | 1,824,008,425,512,424.00 | 1.200005543100269e+16% |
| Fair Value | -6.12 - -6.12 | -6.12 | -140.23% |
| P/E | (3.94) - (5.67) | (6.10) | -140.2% |
| EV/EBITDA | 14.25 - 2,517.01 | 1,188.61 | 7719.8% |
| EPV | 14.08 - 23.07 | 18.58 | 22.2% |
| DDM - Stable | (2.53) - (13.00) | (7.76) | -151.1% |
| DDM - Multi | (73,169,982.45) - (297,876,140.20) | (118,256,329.11) | -778002265.2% |
| Market Cap (mil) | 144.10 |
| Beta | 0.84 |
| Outstanding shares (mil) | 9.48 |
| Enterprise Value (mil) | 227.45 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.23% |
| Cost of Debt | 18.86% |
| WACC | 9.45% |