As of 2025-10-28, the Intrinsic Value of Major Drilling Group International Inc (MDI.TO) is 14.70 CAD. This MDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.01 CAD, the upside of Major Drilling Group International Inc is 13.00%.
The range of the Intrinsic Value is 9.81 - 28.37 CAD
Based on its market price of 13.01 CAD and our intrinsic valuation, Major Drilling Group International Inc (MDI.TO) is undervalued by 13.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.81 - 28.37 | 14.70 | 13.0% |
| DCF (Growth 10y) | 12.38 - 33.83 | 18.08 | 38.9% |
| DCF (EBITDA 5y) | 6.70 - 9.53 | 7.84 | -39.7% |
| DCF (EBITDA 10y) | 9.86 - 14.55 | 11.77 | -9.5% |
| Fair Value | 6.10 - 6.10 | 6.10 | -53.12% |
| P/E | 2.02 - 4.13 | 2.94 | -77.4% |
| EV/EBITDA | 3.65 - 4.99 | 4.40 | -66.2% |
| EPV | 7.14 - 11.24 | 9.19 | -29.4% |
| DDM - Stable | 2.07 - 7.44 | 4.76 | -63.4% |
| DDM - Multi | 8.44 - 24.44 | 12.65 | -2.7% |
| Market Cap (mil) | 1,066.04 |
| Beta | 1.58 |
| Outstanding shares (mil) | 81.94 |
| Enterprise Value (mil) | 1,103.04 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.59% |
| Cost of Debt | 5.00% |
| WACC | 7.46% |