MDI.TO
Major Drilling Group International Inc
Price:  
9.30 
CAD
Volume:  
38,477.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MDI.TO Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Major Drilling Group International Inc (MDI.TO) is 15.64 CAD. This MDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.30 CAD, the upside of Major Drilling Group International Inc is %.

The range of the Intrinsic Value is 11.56 - 25.73 CAD

9.30 CAD
Stock Price
15.64 CAD
Intrinsic Value
Intrinsic Value Details

MDI.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.56 - 25.73 15.64 68.1%
DCF (Growth 10y) 14.47 - 32.00 19.56 110.3%
DCF (EBITDA 5y) 11.41 - 15.13 13.34 43.4%
DCF (EBITDA 10y) 14.20 - 20.41 17.13 84.2%
Fair Value 16.22 - 16.22 16.22 74.44%
P/E 5.39 - 10.20 7.55 -18.8%
EV/EBITDA 7.52 - 9.13 8.23 -11.5%
EPV 8.43 - 12.64 10.54 13.3%
DDM - Stable 4.44 - 14.17 9.31 0.1%
DDM - Multi 8.58 - 22.69 12.62 35.7%

MDI.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 760.78
Beta 0.88
Outstanding shares (mil) 81.80
Enterprise Value (mil) 669.28
Market risk premium 5.10%
Cost of Equity 9.18%
Cost of Debt 5.00%
WACC 9.14%