Black Diamond Group Ltd
TSX:BDI

Watchlist Manager
Black Diamond Group Ltd Logo
Black Diamond Group Ltd
TSX:BDI
Watchlist
Price: 10.07 CAD -0.4% Market Closed
Market Cap: 626m CAD

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:

BDI Intrinsic Value
11.35 CAD
Undervaluation 11%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare BDI to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about BDI?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Black Diamond Group Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Black Diamond Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Healthy Operating Margin
Operating Margin is Increasing
50/100
Profitability
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.

Long-Term Solvency
Low D/E
Short-Term Solvency
Low Altman Z-Score
36/100
Solvency
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

Wall Street analysts forecast BDI stock price to rise over the next 12 months.

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.

Lowest
Price Target
11.11 CAD
10% Upside
Average
Price Target
12.88 CAD
28% Upside
Highest
Price Target
15.49 CAD
54% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one BDI stock?

The intrinsic value of one BDI stock under the Base Case scenario is 11.35 CAD.

Is BDI stock undervalued or overvalued?

Compared to the current market price of 10.07 CAD, Black Diamond Group Ltd is Undervalued by 11%.

Back to Top