What is the intrinsic value of GDI.TO?

As of 2026-04-11, the Intrinsic Value of GDI Integrated Facility Services Inc (GDI.TO) is 35.52 CAD. This GDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.57 CAD, the upside of GDI Integrated Facility Services Inc is -2.90%.

The range of the Intrinsic Value is 19.96 - 83.32 CAD

Is GDI.TO undervalued or overvalued?

Based on its market price of 36.57 CAD and our intrinsic valuation, GDI Integrated Facility Services Inc (GDI.TO) is overvalued by 2.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	19.96 - 83.32	35.52	-2.9%
DCF (Growth 10y)	26.39 - 95.18	43.42	18.7%
DCF (EBITDA 5y)	15.15 - 27.04	20.55	-43.8%
DCF (EBITDA 10y)	21.26 - 36.51	27.99	-23.5%
Fair Value	44.60 - 44.60	44.60	21.97%
P/E	19.82 - 43.53	31.03	-15.1%
EV/EBITDA	23.08 - 38.19	31.90	-12.8%
EPV	64.90 - 101.82	83.36	127.9%
DDM - Stable	15.72 - 54.23	34.97	-4.4%
DDM - Multi	12.82 - 34.89	18.81	-48.6%