As of 2025-06-16, the Intrinsic Value of GDI Integrated Facility Services Inc (GDI.TO) is 52.22 CAD. This GDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.96 CAD, the upside of GDI Integrated Facility Services Inc is 63.40%.
The range of the Intrinsic Value is 26.79 - 177.59 CAD
Based on its market price of 31.96 CAD and our intrinsic valuation, GDI Integrated Facility Services Inc (GDI.TO) is undervalued by 63.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.79 - 177.59 | 52.22 | 63.4% |
| DCF (Growth 10y) | 41.28 - 233.03 | 73.77 | 130.8% |
| DCF (EBITDA 5y) | 14.38 - 25.86 | 19.60 | -38.7% |
| DCF (EBITDA 10y) | 23.23 - 38.24 | 29.93 | -6.4% |
| Fair Value | 40.32 - 40.32 | 40.32 | 26.17% |
| P/E | 22.87 - 42.13 | 33.03 | 3.4% |
| EV/EBITDA | 20.52 - 38.00 | 30.75 | -3.8% |
| EPV | 66.71 - 93.30 | 80.00 | 150.3% |
| DDM - Stable | 18.67 - 69.35 | 44.01 | 37.7% |
| DDM - Multi | 17.59 - 50.97 | 26.17 | -18.1% |
| Market Cap (mil) | 752.98 |
| Beta | 0.53 |
| Outstanding shares (mil) | 23.56 |
| Enterprise Value (mil) | 1,109.98 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.57% |
| Cost of Debt | 5.67% |
| WACC | 6.34% |