What is the intrinsic value of MDI.TO?

As of 2025-07-02, the Intrinsic Value of Major Drilling Group International Inc (MDI.TO) is 14.00 CAD. This MDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.88 CAD, the upside of Major Drilling Group International Inc is 57.60%.

The range of the Intrinsic Value is 9.56 - 27.14 CAD

Is MDI.TO undervalued or overvalued?

Based on its market price of 8.88 CAD and our intrinsic valuation, Major Drilling Group International Inc (MDI.TO) is undervalued by 57.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	9.56 - 27.14	14.00	57.6%
DCF (Growth 10y)	14.79 - 41.38	21.56	142.7%
DCF (EBITDA 5y)	7.88 - 10.68	9.09	2.3%
DCF (EBITDA 10y)	11.41 - 16.13	13.43	51.3%
Fair Value	7.97 - 7.97	7.97	-10.28%
P/E	2.70 - 4.91	3.93	-55.7%
EV/EBITDA	4.16 - 6.30	4.98	-44.0%
EPV	7.48 - 10.79	9.14	2.9%
DDM - Stable	2.94 - 11.17	7.06	-20.6%
DDM - Multi	10.94 - 33.56	16.65	87.5%