EN DE

BDGI.TO (BDGI) Fair Value & Analysis

Industrials · CA · Market cap C$3.2B (≈ $2.3B) · ISIN CA0565331026

What is BDGI.TO really worth?

BT BDGI.TO BDGI · TO
PriceC$82.92
Fair ValueC$29.36
Upside−64.6%
Quality55/100

A solid business, but trading 182% above our fair value of C$29.36.

Watch BDGI.TO for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +14.1 %/yr)
Moderate debt · generates free cash flow

Risks

!Thin margins · 6.6% net margin
!Mixed vs. peers (6/14)
!Moderate moat 52/100
!Weak on dividend: 13 out of 100

For context

·0.67% dividend yield
Evidence: High Range C$12.49 – C$46.13

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 22 days ago

Share price −12.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (C$46.13). The favourable scenario is already priced in.
  • The model range is unusually wide (C$12.49 to C$46.13). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

C$98.37 C$22.91 Fair Value C$29.36 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range C$22.91 – C$98.37 · fair‑value band C$12.49 – C$46.13 · the C$82.92 price screens above the C$29.36 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

BDGI.TO (BDGI) currently trades at C$82.92, while our model-based Fair Value estimate is C$29.36, implying the stock looks roughly 182.4% overvalued today. The Quality Score stands at 55/100 (solid quality), in the Industrials sector. Bull case: the Growth Earnings group reads highest at a median of C$35.49 per share, and 0 of the 24 models we run sit above the C$82.92 price. Bear case: the Asset-Based group reads lowest at C$5.88, and 24 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, BDGI.TO generated revenue of C$862M at a net margin of 6.6%. Revenue grew 17.7% year over year. It earns a return on equity of 20.9%. Net debt stands at C$253M. Fundamentals as of Aug 13, 2026

Our scenario range runs from C$12.49 (bear case) to C$46.13 (bull case); at C$82.92, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 89% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at −46% fair-value upside, at −65%, BDGI screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly C$1.21 per share, which is 4.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF C$6.63 C$16.74 C$34.06 74
EPV C$7.23 C$9.27 C$11.04 74
Growth DCF C$6.45 C$15.46 C$30.20 73
All 24 models by family
DCF Models
FCF DCF C$6.63 C$16.74 C$34.06 74
Owner Earnings C$5.50 C$14.68 C$30.41 70
5Y Revenue Exit C$10.70 C$25.08 C$45.08 69
5Y EBITDA Exit C$26.95 C$59.16 C$100.79 72
5Y P/E Exit C$15.85 C$35.88 C$59.35 68
10Y Revenue Exit C$8.55 C$21.63 C$42.56 62
10Y EBITDA Exit C$19.78 C$46.28 C$88.91 64
10Y P/E Exit C$12.53 C$29.44 C$54.43 60
Earnings-Based
Graham-Dodd C$12.17 C$59.91 C$82.59 64
Lynch FV C$16.12 C$23.02 C$29.93 61
PEG = 1.0 C$16.12 C$23.02 C$29.93 57
EPV C$7.23 C$9.27 C$11.04 74
Multiples
P/E Multiple C$28.20 C$37.60 C$47.00 63
P/S Multiple C$22.83 C$30.44 C$38.05 58
P/B Multiple C$22.83 C$30.44 C$38.05 55
EV/EBIT C$20.29 C$28.97 C$37.65 65
EV/EBITDA C$40.32 C$55.67 C$71.03 67
EV/Revenue C$12.84 C$20.80 C$28.77 53
Asset-Based
NCAV (Graham) C$4.39 C$5.88 C$8.78 54
Growth DCF
Growth DCF C$6.45 C$15.46 C$30.20 73
Rev-Margin DCF C$10.70 C$24.52 C$42.71 69
Economic Profit
Residual Income C$11.31 C$15.00 C$58.36 64
ROIC Compounder C$7.23 C$9.88 C$14.18 71
Growth Earnings
Growth-Adj P/E C$24.84 C$35.49 C$46.13 67

Widest divergence: Growth Earnings (C$35.49) versus Asset-Based (C$5.88). Highest evidence: FCF DCF (74).

Notify me when BDGI reaches fair value

Put BDGI on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 34.6
P/S ratio 2.46 P/E × margin
EPS (TTM) C$2.40 price ÷ EPS = P/E 34.6
Dividend yield 0.7% payout 23.2%
Net margin 7.1% FY2025
Return on equity 20.9% TTM
More key figures
Profitability
Return on assets (EBIT) 8.0% avg 5y
Operating margin 6.4% TTM
Growth
Revenue (TTM) C$862M TTM
Revenue growth (YoY) +17.7% 3y avg +14.0%
EPS growth (YoY) −73.3%
Balance sheet & cash flow
Free cash flow C$33.3M FY2025
Net debt C$253M FY2025 · ≈ 7.6 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 66

Profitability 56
Margins and returns on capital today
Quality Growth 42
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 48
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 66
Price trend over the last 3–12 months (market factor)
52W Momentum 80
Distance to the 52-week high (market factor)
Net Issuance 94
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Badger Infrastructure Solutions Ltd. provides non-destructive excavating and related services to utilities, industrial, construction, transportation, and other industries in Canada and the United States. It offers Badger Hydrovac for use in safe excavations around critical infrastructure and in congested underground conditions.

Full company description

Badger Infrastructure Solutions Ltd. provides non-destructive excavating and related services to utilities, industrial, construction, transportation, and other industries in Canada and the United States. It offers Badger Hydrovac for use in safe excavations around critical infrastructure and in congested underground conditions. The company also provides hydrovac services, such as anode installations, daylighting, debris removal, pipelines, potholing, power distribution, service pits, shoring installations, tank cleanouts, trenching, and utility pole holes; and electromagnetic locating, GPS data collection, infrastructure mapping, depth of cover surveys, 4-way sweeps and passive scans, daylight reports, CAD drawings and GIS exports, and watch and protect inspections services. In addition, it offers sewer services, including air testing, CCTV inspections, flushing and cleaning, laser profiling, mainline to lateral inspections, Mandrel testing, reaming and concrete removal, sewer and main line locating, and smoke testing; and disaster response services related to large scale natural disasters comprising hurricanes, floods, and large-scale fires. The company was formerly known as Badger Daylighting Ltd. and changed its name to Badger Infrastructure Solutions Ltd. in May 2021. Badger Infrastructure Solutions Ltd. was founded in 1992 and is headquartered in Calgary, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

BDGI.TO reported revenue of $846M in FY2025 versus $450M in FY2021, a compound +17.1%/yr. Reported net income was $60.3M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
C$846M
Latest YoY
+13.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.1%
Avg. revenue growth/yr (28Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+13.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+15.2% (14.5 + 0.7)
Revenue +17.1%/yr
FY21 $450M
FY22 $571M
FY23 $923M
FY24 $744M
FY25 $846M
Net income
FY21 −$8.7M
FY22 $18.3M
FY23 $56.4M
FY24 $47.8M
FY25 $60.3M
Character of growth · EPS growth decomposed (2014-2025) +7.0 % p.a.
Revenue per share +12.1 %

of which total revenue +11.1 % · buybacks/dilution +0.9 %

EBIT margin −5.6 %
Tax rate −0.2 %
Residual (interest, one-offs) +1.3 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

BDGI screens 182% overvalued. Compare with Quanta Services, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "BDGI.TO Fair Value". https://www.fairvalue-calculator.com/stock/BDGI

Peer Group

Engineering & Construction · 816 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 55 · Above median
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 21% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 7% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 18% · Above median
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 0.67× · Higher than 75% of peers

Valuation Multiples vs Engineering & Construction median · lower = cheaper

P/E (TTM) 34.6× · Pricier than 75% of peers
P/B 7.79× · Pricier than 75% of peers
P/S (TTM) 2.67× · Pricier than 75% of peers
P/FCF 69.2× · Pricier than 75% of peers
EV/EBITDA 18.5× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE89 · sector 11
PAST83 · sector 26
HEALTH67 · sector 94
DIVIDEND13 · sector 39

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Quanta Services, Inc PWR $620.06 $143.92 −77%
Vinci SA DG €114.35 €185.62 +62%
Comfort Systems USA, Inc FIX $1,615 $519.97 −68%
Larsen & Toubro Limited LT ₹4,072 ₹2,196 −46%
Ferrovial N.V FER €57.28 €19.17 −67%
HOCHTIEF Aktiengesellschaft HOT €426.40 €203.87 −52%
Samsung C&T Corporation 028260 373,000 KRW 261,411 KRW −30%
EMCOR Group EME $775.04 $549.47 −29%
MasTec, Inc MTZ $241.00 $100.00 −59%
Bouygues SA EN €46.65 €65.67 +41%

Compare BDGI.TO with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is BDGI.TO (BDGI) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of C$29.36 versus a price of C$82.92, about −65% upside (overvalued).
What is the fair value of BDGI?
Our model-based fair value for BDGI.TO is C$29.36 (as of Aug 13, 2026), built from audited fundamentals. The current price: C$82.92.
What is the quality score of BDGI?
BDGI.TO has a Quality Score of 55/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of BDGI.TO (BDGI)?
BDGI.TO reported trailing-twelve-month revenue of about C$862M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of BDGI?
The net profit margin of BDGI.TO is about 6.6%, meaning it keeps roughly 6.6% of revenue as net income. Based on the latest reported figures.
Does BDGI.TO pay a dividend?
BDGI.TO currently shows a dividend yield of about 0.67% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch BDGI.TO in the live analysis

One click puts BDGI.TO on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.