
Black Diamond Group Ltd
TSX:BDI

Intrinsic Value
The intrinsic value of one
BDI
stock under the Base Case scenario is
11.35
CAD.
Compared to the current market price of 10.07 CAD,
Black Diamond Group Ltd
is
Undervalued by 11%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Black Diamond Group Ltd
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Black Diamond Group Ltd
Balance Sheet Decomposition
Black Diamond Group Ltd
Current Assets | 106.1m |
Cash & Short-Term Investments | 12.7m |
Receivables | 73.8m |
Other Current Assets | 19.5m |
Non-Current Assets | 647.2m |
PP&E | 606.1m |
Intangibles | 30.8m |
Other Non-Current Assets | 10.3m |
Free Cash Flow Analysis
Black Diamond Group Ltd
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Black Diamond Group Ltd
Revenue
|
431.6m
CAD
|
Cost of Revenue
|
-239.3m
CAD
|
Gross Profit
|
192.3m
CAD
|
Operating Expenses
|
-128m
CAD
|
Operating Income
|
64.3m
CAD
|
Other Expenses
|
-34.3m
CAD
|
Net Income
|
30m
CAD
|
BDI Profitability Score
Profitability Due Diligence
Black Diamond Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Black Diamond Group Ltd's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
BDI Solvency Score
Solvency Due Diligence
Black Diamond Group Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.

Score
Black Diamond Group Ltd's solvency score is 36/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BDI Price Targets Summary
Black Diamond Group Ltd
According to Wall Street analysts, the average 1-year price target for
BDI
is 12.88 CAD
with a low forecast of 11.11 CAD and a high forecast of 15.49 CAD.
Dividends
Current shareholder yield for BDI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BDI
stock under the Base Case scenario is
11.35
CAD.
Compared to the current market price of 10.07 CAD,
Black Diamond Group Ltd
is
Undervalued by 11%.