As of 2025-06-13, the Intrinsic Value of Boyd Group Services Inc (BYD.TO) is 287.69 CAD. This BYD.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 200.90 CAD, the upside of Boyd Group Services Inc is 43.20%.
The range of the Intrinsic Value is 165.27 - 748.22 CAD
Based on its market price of 200.90 CAD and our intrinsic valuation, Boyd Group Services Inc (BYD.TO) is undervalued by 43.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 165.27 - 748.22 | 287.69 | 43.2% |
| DCF (Growth 10y) | 221.09 - 895.79 | 363.92 | 81.1% |
| DCF (EBITDA 5y) | 107.18 - 242.36 | 168.52 | -16.1% |
| DCF (EBITDA 10y) | 164.57 - 339.74 | 240.60 | 19.8% |
| Fair Value | 7.25 - 7.25 | 7.25 | -96.39% |
| P/E | 14.26 - 113.91 | 56.72 | -71.8% |
| EV/EBITDA | 48.57 - 166.50 | 101.30 | -49.6% |
| EPV | 489.30 - 734.07 | 611.69 | 204.5% |
| DDM - Stable | 7.39 - 30.79 | 19.09 | -90.5% |
| DDM - Multi | 165.65 - 511.65 | 247.44 | 23.2% |
| Market Cap (mil) | 4,313.32 |
| Beta | -0.11 |
| Outstanding shares (mil) | 21.47 |
| Enterprise Value (mil) | 5,565.93 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.40% |
| Cost of Debt | 11.43% |
| WACC | 7.62% |