Black Diamond Group Ltd
TSX:BDI

Watchlist Manager
Black Diamond Group Ltd Logo
Black Diamond Group Ltd
TSX:BDI
Watchlist
Price: 13.94 CAD -1.06% Market Closed
Market Cap: 932.3m CAD

Relative Value

The Relative Value of one BDI stock under the Base Case scenario is hidden CAD. Compared to the current market price of 13.94 CAD, Black Diamond Group Ltd is hidden .

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.

BDI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
38
Median 3Y
1.3
Median 5Y
1.1
Industry
1.2
Forward
2.2
vs History
12
vs Industry
21
Median 3Y
17.9
Median 5Y
16.1
Industry
16.6
Forward
23.9
vs History
3
vs Industry
52
Median 3Y
4.4
Median 5Y
4
Industry
10.1
vs History
vs Industry
21
Median 3Y
19.6
Median 5Y
13.3
Industry
16.7
vs History
3
vs Industry
38
Median 3Y
1.7
Median 5Y
1.3
Industry
1.7
vs History
3
vs Industry
33
Median 3Y
1.9
Median 5Y
1.8
Industry
1.5
Forward
2.7
vs History
4
vs Industry
39
Median 3Y
4.3
Median 5Y
4.2
Industry
4.2
vs History
15
vs Industry
38
Median 3Y
7.4
Median 5Y
7.4
Industry
8.5
Forward
9.3
vs History
26
vs Industry
28
Median 3Y
13.2
Median 5Y
14.2
Industry
12.6
Forward
19
vs History
3
vs Industry
44
Median 3Y
6.7
Median 5Y
6.6
Industry
10.9
vs History
26
vs Industry
0
Median 3Y
25.6
Median 5Y
20
Industry
15.1
vs History
3
vs Industry
39
Median 3Y
1.2
Median 5Y
1
Industry
1.2

Multiples Across Competitors

BDI Competitors Multiples
Black Diamond Group Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Black Diamond Group Ltd
TSX:BDI
919.3m CAD 2.1 25.1 9.6 17.1
US
Cintas Corp
NASDAQ:CTAS
75.6B USD 7.2 40.9 26.6 32.2
US
Copart Inc
NASDAQ:CPRT
37.4B USD 8 23.5 16.6 18.7
AU
Brambles Ltd
ASX:BXB
31.4B AUD 3.1 23.3 16.6 16.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
26.6B CAD 4.3 49.4 18.8 27.5
FR
Spie SA
PAR:SPIE
7.8B EUR 0.8 38.5 10 16.6
US
Aurora Innovation Inc
NASDAQ:AUR
8.5B USD 4 236.4 -10.6 -8.6 -8.4
FR
Elis SA
PAR:ELIS
5.4B EUR 1.2 14.6 5.2 13.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
539.4B INR 11.2 39.3 31.6 32.6
US
IAA Inc
F:3NI
4.9B EUR 2.8 19.8 12.8 16
DK
Iss A/S
CSE:ISS
35.9B DKK 0.4 13.2 6.9 9.5
P/E Multiple
Earnings Growth PEG
CA
Black Diamond Group Ltd
TSX:BDI
Average P/E: 28.8
25.1
36%
0.7
US
Cintas Corp
NASDAQ:CTAS
40.9
11%
3.7
US
Copart Inc
NASDAQ:CPRT
23.5
6%
3.9
AU
Brambles Ltd
ASX:BXB
23.3
10%
2.3
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
49.4
35%
1.4
FR
Spie SA
PAR:SPIE
38.5
28%
1.4
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -10.6 N/A N/A
FR
Elis SA
PAR:ELIS
14.6
15%
1
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
39.3
13%
3
US
I
IAA Inc
F:3NI
19.8
N/A N/A
DK
Iss A/S
CSE:ISS
13.2
13%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Black Diamond Group Ltd
TSX:BDI
Average EV/EBITDA: 15.5
9.6
21%
0.5
US
Cintas Corp
NASDAQ:CTAS
26.6
10%
2.7
US
Copart Inc
NASDAQ:CPRT
16.6
7%
2.4
AU
Brambles Ltd
ASX:BXB
16.6
27%
0.6
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
18.8
10%
1.9
FR
Spie SA
PAR:SPIE
10
10%
1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.6 N/A N/A
FR
Elis SA
PAR:ELIS
5.2
6%
0.9
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
31.6
14%
2.3
US
I
IAA Inc
F:3NI
12.8
N/A N/A
DK
Iss A/S
CSE:ISS
6.9
6%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Black Diamond Group Ltd
TSX:BDI
Average EV/EBIT: 20
17.1
20%
0.9
US
Cintas Corp
NASDAQ:CTAS
32.2
11%
2.9
US
Copart Inc
NASDAQ:CPRT
18.7
7%
2.7
AU
Brambles Ltd
ASX:BXB
16.6
9%
1.8
CA
Ritchie Bros Auctioneers Inc
TSX:RBA
27.5
9%
3.1
FR
Spie SA
PAR:SPIE
16.6
15%
1.1
US
Aurora Innovation Inc
NASDAQ:AUR
Negative Multiple: -8.4 N/A N/A
FR
Elis SA
PAR:ELIS
13.3
10%
1.3
IN
Indian Railway Catering and Tourism Corporation Ltd
NSE:IRCTC
32.6
14%
2.3
US
I
IAA Inc
F:3NI
16
N/A N/A
DK
Iss A/S
CSE:ISS
9.5
7%
1.4