
Major Drilling Group International Inc
TSX:MDI

Intrinsic Value
The intrinsic value of one
MDI
stock under the Base Case scenario is
19.71
CAD.
Compared to the current market price of 9.22 CAD,
Major Drilling Group International Inc
is
Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Major Drilling Group International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Major Drilling Group International Inc
Balance Sheet Decomposition
Major Drilling Group International Inc
Current Assets | 315.1m |
Cash & Short-Term Investments | 63m |
Receivables | 121.6m |
Other Current Assets | 130.6m |
Non-Current Assets | 407m |
Long-Term Investments | 18.5m |
PP&E | 293.2m |
Intangibles | 91.8m |
Other Non-Current Assets | 3.5m |
Free Cash Flow Analysis
Major Drilling Group International Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Major Drilling Group International Inc
Revenue
|
727.6m
CAD
|
Cost of Revenue
|
-597m
CAD
|
Gross Profit
|
130.5m
CAD
|
Operating Expenses
|
-91.5m
CAD
|
Operating Income
|
39m
CAD
|
Other Expenses
|
-13.1m
CAD
|
Net Income
|
26m
CAD
|
MDI Profitability Score
Profitability Due Diligence
Major Drilling Group International Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Major Drilling Group International Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
MDI Solvency Score
Solvency Due Diligence
Major Drilling Group International Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.

Score
Major Drilling Group International Inc's solvency score is 76/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MDI Price Targets Summary
Major Drilling Group International Inc
According to Wall Street analysts, the average 1-year price target for
MDI
is 13.87 CAD
with a low forecast of 12.12 CAD and a high forecast of 17.85 CAD.
Dividends
Current shareholder yield for MDI 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
MDI
stock under the Base Case scenario is
19.71
CAD.
Compared to the current market price of 9.22 CAD,
Major Drilling Group International Inc
is
Undervalued by 53%.