As of 2024-12-14, the Intrinsic Value of Boyd Group Services Inc (BYD.TO) is
257.74 CAD. This BYD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 208.54 CAD, the upside of Boyd Group Services Inc is
23.60%.
The range of the Intrinsic Value is 148.47 - 655.65 CAD
257.74 CAD
Intrinsic Value
BYD.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
148.47 - 655.65 |
257.74 |
23.6% |
| DCF (Growth 10y) |
220.69 - 859.82 |
359.26 |
72.3% |
| DCF (EBITDA 5y) |
109.13 - 186.35 |
150.87 |
-27.7% |
| DCF (EBITDA 10y) |
169.56 - 280.07 |
225.43 |
8.1% |
| Fair Value |
42.20 - 42.20 |
42.20 |
-79.77% |
| P/E |
53.84 - 173.94 |
104.51 |
-49.9% |
| EV/EBITDA |
69.27 - 148.26 |
101.03 |
-51.6% |
| EPV |
438.84 - 628.91 |
533.88 |
156.0% |
| DDM - Stable |
22.21 - 92.25 |
57.23 |
-72.6% |
| DDM - Multi |
148.14 - 469.28 |
224.11 |
7.5% |
BYD.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,477.35 |
| Beta |
-0.51 |
| Outstanding shares (mil) |
21.47 |
| Enterprise Value (mil) |
5,702.49 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.46% |
| Cost of Debt |
9.45% |
| WACC |
7.32% |