As of 2024-12-15, the Intrinsic Value of Major Drilling Group International Inc (MDI.TO) is
14.90 CAD. This MDI.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.64 CAD, the upside of Major Drilling Group International Inc is
72.40%.
The range of the Intrinsic Value is 11.95 - 20.35 CAD
14.90 CAD
Intrinsic Value
MDI.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.95 - 20.35 |
14.90 |
72.4% |
| DCF (Growth 10y) |
14.08 - 23.13 |
17.29 |
100.1% |
| DCF (EBITDA 5y) |
9.82 - 10.99 |
10.38 |
20.2% |
| DCF (EBITDA 10y) |
12.34 - 14.62 |
13.41 |
55.2% |
| Fair Value |
14.41 - 14.41 |
14.41 |
66.82% |
| P/E |
7.15 - 10.40 |
8.42 |
-2.5% |
| EV/EBITDA |
5.72 - 8.08 |
6.63 |
-23.3% |
| EPV |
8.34 - 10.67 |
9.51 |
10.0% |
| DDM - Stable |
3.98 - 9.50 |
6.74 |
-22.0% |
| DDM - Multi |
8.46 - 16.03 |
11.11 |
28.6% |
MDI.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
707.10 |
| Beta |
2.39 |
| Outstanding shares (mil) |
81.84 |
| Enterprise Value (mil) |
627.86 |
| Market risk premium |
5.10% |
| Cost of Equity |
9.80% |
| Cost of Debt |
5.00% |
| WACC |
9.76% |