Badger Infrastructure Solutions Ltd
TSX:BDGI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (2.2), the stock would be worth CA$52.12 (21% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 2.8 | CA$65.73 |
0%
|
| 3-Year Average | 2.2 | CA$52.12 |
-21%
|
| 5-Year Average | 2.2 | CA$52.26 |
-20%
|
| Industry Average | 1.6 | CA$38.77 |
-41%
|
| Country Average | 1.7 | CA$39.98 |
-39%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| CA |
|
Badger Infrastructure Solutions Ltd
TSX:BDGI
|
2.2B CAD | 2.8 | 26.9 | |
| JP |
|
Sumitomo Densetsu Co Ltd
TSE:1949
|
35.2T JPY | 2.5 | 19.9 | |
| US |
|
Quanta Services Inc
NYSE:PWR
|
108.9B USD | 5.3 | 106 | |
| FR |
|
Vinci SA
PAR:DG
|
71.4B EUR | 0.9 | 14.6 | |
| US |
|
Comfort Systems USA Inc
NYSE:FIX
|
64.8B USD | 12.3 | 52.9 | |
| IN |
|
Larsen & Toubro Ltd
NSE:LT
|
5.6T INR | 2.2 | 34 | |
| IN |
|
Larsen and Toubro Ltd
F:LTO
|
48.4B EUR | 2.1 | 31.9 | |
| NL |
|
Ferrovial SE
AEX:FER
|
42.2B EUR | 2.3 | 47.5 | |
| ES |
|
Ferrovial SA
MAD:FER
|
41.1B EUR | 2.3 | 47.4 | |
| DE |
H
|
Hochtief AG
XETRA:HOT
|
34.4B EUR | 6 | 38.1 | |
| US |
|
EMCOR Group Inc
NYSE:EME
|
39.7B USD | 5.6 | 31.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 1 |
| Median | 1.7 |
| 70th Percentile | 3.7 |
| Max | 95 179.6 |
Other Multiples
Badger Infrastructure Solutions Ltd
Glance View
Badger Infrastructure Solutions Ltd. engages in the provision of soil excavation servces. The company is headquartered in Calgary, Alberta and currently employs 2,119 full-time employees. The firm's Badger Daylighting technology is an essential service provider to North America’s infrastructure. The Company’s market segment consists of infrastructure projects in areas such as energy generation, electricity and natural gas transmission networks, roads and highways, telecommunications, water and sewage treatment and general municipal infrastructure. The firm delivers a range of services and applications including daylighting, utility pole holes, slot trenching, service pits, trenching, debris removal, anode installations, shoring installations, pipeline crossing, pipeline tie-ins, tank cleanouts and emergency response. The company provides services to a diverse customer base, including oil and gas, energy, industrial, construction, transportation and other markets, as well as numerous government agencies within Canada and the United States.
