Badger Infrastructure Solutions Ltd
TSX:BDGI

Watchlist Manager
Badger Infrastructure Solutions Ltd Logo
Badger Infrastructure Solutions Ltd
TSX:BDGI
Watchlist
Price: 54.07 CAD 0.93% Market Closed
Market Cap: 1.8B CAD

Relative Value

The Relative Value of one BDGI stock under the Base Case scenario is 55.68 CAD. Compared to the current market price of 54.07 CAD, Badger Infrastructure Solutions Ltd is Undervalued by 3%.

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
55.68 CAD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
31
Median 3Y
1.4
Median 5Y
1.5
Industry
0.9
Forward
1.7
vs History
39
vs Industry
24
Median 3Y
25.4
Median 5Y
25.1
Industry
15.7
Forward
20.2
vs History
41
vs Industry
40
Median 3Y
8.4
Median 5Y
8.1
Industry
9.1
vs History
53
vs Industry
12
Median 3Y
56.6
Median 5Y
54.4
Industry
13.2
vs History
0
vs Industry
11
Median 3Y
3.7
Median 5Y
3.7
Industry
1.2
vs History
15
vs Industry
30
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1
Forward
1.9
vs History
36
vs Industry
41
Median 3Y
6.3
Median 5Y
6.7
Industry
5.4
vs History
58
vs Industry
45
Median 3Y
9
Median 5Y
9.5
Industry
9.6
Forward
7.9
vs History
66
vs Industry
31
Median 3Y
20.1
Median 5Y
20
Industry
12.3
Forward
13.8
vs History
36
vs Industry
37
Median 3Y
9.9
Median 5Y
9.7
Industry
10.7
vs History
42
vs Industry
15
Median 3Y
49
Median 5Y
25.5
Industry
13.6
vs History
1
vs Industry
13
Median 3Y
2.1
Median 5Y
2.1
Industry
0.8

Multiples Across Competitors

BDGI Competitors Multiples
Badger Infrastructure Solutions Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Badger Infrastructure Solutions Ltd
TSX:BDGI
1.8B CAD 1.8 27.3 8.9 16.4
FR
Vinci SA
PAR:DG
69B EUR 1 14.2 6.8 10
US
Quanta Services Inc
NYSE:PWR
58.6B USD 2.4 62.9 28.8 45.2
IN
Larsen and Toubro Ltd
F:LTO
48B EUR 1.9 32.3 19.5 23.2
IN
Larsen & Toubro Ltd
NSE:LT
4.8T INR 1.9 31.7 19.1 22.7
ES
Ferrovial SA
MAD:FER
32.7B EUR 3.6 10.1 29.4 43.8
NL
Ferrovial SE
AEX:FER
32.6B EUR 3.6 10.1 29.3 43.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
248.8B CNY 0.1 5.4 7.1 7.1
CA
WSP Global Inc
TSX:WSP
36.8B CAD 2.2 52.6 18.6 27.4
US
EMCOR Group Inc
NYSE:EME
25.3B USD 1.7 24.1 16.1 17.8
CN
China Communications Construction Co Ltd
SSE:601800
168.2B CNY 0.2 7.8 16 16