Badger Infrastructure Solutions Ltd
TSX:BDGI

Watchlist Manager
Badger Infrastructure Solutions Ltd Logo
Badger Infrastructure Solutions Ltd
TSX:BDGI
Watchlist
Price: 39.38 CAD 0.25%
Market Cap: 1.3B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one BDGI stock under the Base Case scenario is 53.51 CAD. Compared to the current market price of 39.38 CAD, Badger Infrastructure Solutions Ltd is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BDGI Relative Value
Base Case
53.51 CAD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
70
vs Industry
31
Median 3Y
1.4
Median 5Y
1.5
Industry
0.8
Forward
1.2
More Details
20.4
P/E
P/E
Price to Earnings
20.4
vs History
67
vs Industry
24
Median 3Y
25.4
Median 5Y
24.8
Industry
14.4
Forward
14.6
More Details
6.7
P/OCF
P/OCF
Price to OCF
6.7
vs History
80
vs Industry
40
Median 3Y
8.5
Median 5Y
8
Industry
8.4
More Details
31.6
P/FCFE
P/FCFE
Price to FCFE
31.6
vs History
69
vs Industry
12
Median 3Y
57.8
Median 5Y
54.4
Industry
12.3
More Details
3.8
P/B
P/B
Price to Book Value
3.8
vs History
33
vs Industry
11
Median 3Y
3.7
Median 5Y
3.6
Industry
1.2
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
75
vs Industry
30
Median 3Y
1.7
Median 5Y
1.8
Industry
1
Forward
1.4
More Details
5.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.3
vs History
83
vs Industry
41
Median 3Y
6.5
Median 5Y
6.7
Industry
5
More Details
7.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.1
vs History
83
vs Industry
45
Median 3Y
9.4
Median 5Y
9.5
Industry
9.1
Forward
5.8
More Details
13.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.5
vs History
74
vs Industry
31
Median 3Y
21
Median 5Y
20
Industry
11.5
Forward
10
More Details
7.9
EV/OCF
EV/OCF
Enterprise Value to OCF
7.9
vs History
75
vs Industry
37
Median 3Y
10.2
Median 5Y
9.5
Industry
9.6
More Details
26.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
26.5
vs History
45
vs Industry
15
Median 3Y
50.5
Median 5Y
25.2
Industry
12.3
More Details
2.1
EV/IC
EV/IC
Enterprise Value to IC
2.1
vs History
43
vs Industry
13
Median 3Y
2
Median 5Y
2
Industry
0.8
More Details

Multiples Across Competitors

BDGI Competitors Multiples
Badger Infrastructure Solutions Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Badger Infrastructure Solutions Ltd
TSX:BDGI
1.3B CAD 1.3 20.4 7.1 13.5
MY
Malaysian Resources Corporation Bhd
KLSE:MRCB
9.2T MYR 5 568.7 143 911.8 52 956.7 52 956.7
MY
Econpile Holdings Bhd
KLSE:ECONBHD
3.1T MYR 9 173 -267 102.6 704 547.3 -3 540 552.7
MY
UEM Edgenta Bhd
KLSE:EDGENTA
357.6B MYR 117.3 6 909.6 3 041.9 3 041.9
FR
Vinci SA
PAR:DG
69B EUR 1 14.2 6.8 9.9
MY
PJBumi Bhd
KLSE:PJBUMI
321.4B MYR 8 751 -259 854.5 -1 085 946.7 -293 552.7
IN
Larsen & Toubro Ltd
NSE:LT
4.6T INR 1.8 33 19.4 22.9
IN
Larsen and Toubro Ltd
F:LTO
45.4B EUR 1.8 31.2 18.4 21.8
US
Quanta Services Inc
NYSE:PWR
47.1B USD 2 52.1 24.3 38.2
NL
Ferrovial SE
AEX:FER
31.5B EUR 3.4 9.7 28.5 42.5
ES
Ferrovial SA
MAD:FER
31B EUR 3.4 9.6 28.1 41.8
P/E Multiple
Earnings Growth PEG
CA
Badger Infrastructure Solutions Ltd
TSX:BDGI
Average P/E: 16 776.8
20.4
N/A N/A
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
143 911.8
-7%
N/A
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
Negative Multiple: -267 102.6 N/A N/A
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
6 909.6
N/A N/A
FR
Vinci SA
PAR:DG
14.2
9%
1.6
MY
P
PJBumi Bhd
KLSE:PJBUMI
Negative Multiple: -259 854.5 N/A N/A
IN
Larsen & Toubro Ltd
NSE:LT
33
21%
1.6
IN
Larsen and Toubro Ltd
F:LTO
31.2
21%
1.5
US
Quanta Services Inc
NYSE:PWR
52.1
32%
1.6
NL
Ferrovial SE
AEX:FER
9.7
-36%
N/A
ES
Ferrovial SA
MAD:FER
9.6
-36%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Badger Infrastructure Solutions Ltd
TSX:BDGI
Average EV/EBITDA: 76 067.8
7.1
N/A N/A
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
52 956.7
32%
1 654.9
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
704 547.3
N/A N/A
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
3 041.9
N/A N/A
FR
Vinci SA
PAR:DG
6.8
4%
1.7
MY
P
PJBumi Bhd
KLSE:PJBUMI
Negative Multiple: -1 085 946.7 N/A N/A
IN
Larsen & Toubro Ltd
NSE:LT
19.4
19%
1
IN
Larsen and Toubro Ltd
F:LTO
18.4
19%
1
US
Quanta Services Inc
NYSE:PWR
24.3
20%
1.2
NL
Ferrovial SE
AEX:FER
28.5
10%
2.9
ES
Ferrovial SA
MAD:FER
28.1
10%
2.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Badger Infrastructure Solutions Ltd
TSX:BDGI
Average EV/EBIT: 6 243.3
13.5
N/A N/A
MY
M
Malaysian Resources Corporation Bhd
KLSE:MRCB
52 956.7
56%
945.7
MY
E
Econpile Holdings Bhd
KLSE:ECONBHD
Negative Multiple: -3 540 552.7 N/A N/A
MY
U
UEM Edgenta Bhd
KLSE:EDGENTA
3 041.9
N/A N/A
FR
Vinci SA
PAR:DG
9.9
5%
2
MY
P
PJBumi Bhd
KLSE:PJBUMI
Negative Multiple: -293 552.7 N/A N/A
IN
Larsen & Toubro Ltd
NSE:LT
22.9
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
21.8
21%
1
US
Quanta Services Inc
NYSE:PWR
38.2
23%
1.7
NL
Ferrovial SE
AEX:FER
42.5
13%
3.3
ES
Ferrovial SA
MAD:FER
41.8
13%
3.2

See Also

Summary
BDGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
BDGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BDGI stock valuation using valuation multiples.
Wall Street Estimates
BDGI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BDGI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 251,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.