As of 2024-12-15, the Intrinsic Value of GDI Integrated Facility Services Inc (GDI.TO) is
224.60 CAD. This GDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.46 CAD, the upside of GDI Integrated Facility Services Inc is
516.00%.
The range of the Intrinsic Value is 113.04 - 2,211.81 CAD
224.60 CAD
Intrinsic Value
GDI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.04 - 2,211.81 |
224.60 |
516.0% |
| DCF (Growth 10y) |
144.01 - 2,590.52 |
274.71 |
653.5% |
| DCF (EBITDA 5y) |
61.90 - 84.11 |
74.83 |
105.2% |
| DCF (EBITDA 10y) |
89.62 - 126.83 |
109.19 |
199.5% |
| Fair Value |
15.48 - 15.48 |
15.48 |
-57.53% |
| P/E |
8.72 - 32.24 |
18.10 |
-50.4% |
| EV/EBITDA |
20.58 - 40.96 |
29.97 |
-17.8% |
| EPV |
59.64 - 104.39 |
82.02 |
124.9% |
| DDM - Stable |
7.68 - 52.74 |
30.21 |
-17.1% |
| DDM - Multi |
76.41 - 416.82 |
130.10 |
256.8% |
GDI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
883.06 |
| Beta |
0.40 |
| Outstanding shares (mil) |
24.22 |
| Enterprise Value (mil) |
1,290.06 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.67% |
| Cost of Debt |
5.38% |
| WACC |
5.67% |