CA
NZ
UK
US
AU
IND
Last update at 2025-07-14T16:42:00Z
Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website
3 TSX Stocks Estimated To Be Trading 27.6% To 48% Below Intrinsic Value
Fri 16 May 25, 12:45 PMTSX Value Stocks Celestica And 2 Others That May Be Trading Below Estimated Worth
Tue 13 May 25, 12:56 PM3 TSX Stocks Estimated To Be 25% To 32% Below Intrinsic Value
Mon 12 May 25, 12:42 PM3 TSX Stocks That May Be Trading Up To 28.7% Below Intrinsic Value Estimates
Wed 07 May 25, 12:40 PMBadger Announces Voting Results of 2025 Annual Meeting of Shareholders
Wed 30 Apr 25, 10:02 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 22.88M | -14.43400M | 33.14M | 76.20M | 71.68M |
| Minority interest | - | - | - | - | - |
| Net income | 18.29M | -11.24900M | 24.75M | 59.73M | 49.79M |
| Selling general administrative | 44.70M | 49.72M | 50.39M | 53.61M | 29.29M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 139.15M | 119.01M | 164.34M | 201.02M | 140.44M |
| Reconciled depreciation | 59.58M | 71.60M | 72.79M | 63.52M | 49.00M |
| Ebit | 34.87M | -2.31300M | 41.16M | 83.88M | 75.27M |
| Ebitda | 94.45M | 69.29M | 113.95M | 147.41M | 111.25M |
| Depreciation and amortization | 59.58M | 71.60M | 72.79M | 63.52M | 35.97M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 34.87M | -2.31300M | 41.16M | 83.88M | 75.17M |
| Other operating expenses | 535.95M | 571.07M | 517.47M | 570.40M | 376.68M |
| Interest expense | 8.07M | 5.53M | 8.34M | 6.92M | 3.59M |
| Tax provision | 4.59M | -3.18500M | 8.39M | 16.47M | 29.82M |
| Interest income | 12.31M | 8.11M | 6.22M | 7.63M | 4.02M |
| Net interest income | -8.06600M | -5.52600M | -8.33700M | -6.91700M | -4.89200M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 4.59M | -3.18500M | 8.39M | 16.47M | 21.89M |
| Total revenue | 570.81M | 568.75M | 558.63M | 654.28M | 451.86M |
| Total operating expenses | 104.28M | 121.32M | 123.18M | 117.14M | 65.26M |
| Cost of revenue | 431.66M | 449.74M | 394.29M | 453.26M | 311.42M |
| Total other income expense net | -11.98200M | -12.12100M | -8.01600M | -7.68500M | -3.49185M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 18.29M | -11.24900M | 24.75M | 59.73M | 67.82M |
| Net income applicable to common shares | 18.29M | -11.24900M | 24.75M | 59.73M | 67.82M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
| Total assets | 669.42M | 868.21M | 533.00M | 606.41M | 622.88M |
| Intangible assets | 24.34M | 23.59M | 21.83M | 29.98M | 30.67M |
| Earning assets | - | - | - | - | - |
| Other current assets | - | 15.75M | 9.55M | 5.70M | 8.54M |
| Total liab | 411.22M | 545.16M | 310.15M | 325.20M | 294.37M |
| Total stockholder equity | 258.20M | 323.05M | 222.85M | 281.20M | 328.52M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | - | 117.58M | 71.23M | 70.93M | 64.42M |
| Common stock | - | 88.28M | 66.95M | 77.99M | 78.85M |
| Capital stock | 65.84M | 66.95M | 66.95M | 61.17M | 61.84M |
| Retained earnings | 196.71M | 241.82M | 159.33M | 184.25M | 230.00M |
| Other liab | - | - | 48.58M | 62.28M | 66.49M |
| Good will | 1.13M | 1.62M | 1.20M | 1.62M | 1.62M |
| Other assets | - | - | - | - | - |
| Cash | 14.62M | 11.23M | 5.40M | 5.25M | 17.30M |
| Cash and equivalents | - | - | 0.00000M | 4.14M | 0.00000M |
| Total current liabilities | 144.54M | 182.51M | 104.33M | 129.59M | 118.18M |
| Current deferred revenue | - | 5.93M | - | - | - |
| Net debt | 155.41M | 266.89M | 160.59M | 167.23M | 129.64M |
| Short term debt | - | 19.89M | 8.75M | 39.13M | 37.24M |
| Short long term debt | - | - | - | 31.70M | 31.83M |
| Short long term debt total | - | 278.12M | 165.99M | 172.47M | 146.94M |
| Other stockholder equity | - | 0.56M | 0.42M | 0.55M | 0.55M |
| Property plant equipment | - | - | 328.31M | 390.93M | 401.88M |
| Total current assets | 206.28M | 263.10M | 181.66M | 183.88M | 188.72M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | - | 199.82M | 249.60M | 296.23M |
| Short term investments | - | - | - | - | - |
| Net receivables | 161.06M | 218.54M | 141.50M | 157.79M | 153.54M |
| Long term debt | 170.03M | 163.69M | 138.88M | 121.24M | 99.90M |
| Inventory | 11.70M | 17.58M | 25.21M | 13.57M | 9.34M |
| Accounts payable | 27.50M | 39.12M | 24.36M | 19.52M | 16.52M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | - | -7.60437M | -3.85900M | 18.41M | 19.12M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | - | - |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | - | 7.91M | - | - | - |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 463.13M | 605.11M | 351.34M | 422.53M | 434.17M |
| Capital lease obligations | 50.25M | 47.23M | 27.11M | 19.54M | 15.21M |
| Long term debt total | - | - | 157.24M | 133.34M | 109.69M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -59.94600M | -54.13300M | -62.96000M | -126.02500M | -93.28600M |
| Change to liabilities | 7.65M | 10.40M | -5.58300M | 8.59M | 13.10M |
| Total cashflows from investing activities | -59.94600M | -54.13300M | -62.96000M | -126.02500M | -93.28600M |
| Net borrowings | 14.74M | 14.97M | -37.54400M | 62.20M | 62.20M |
| Total cash from financing activities | -7.18000M | -25.20000M | -67.28300M | -25.62500M | -30.61093M |
| Change to operating activities | -4.05100M | 1.24M | 0.96M | -3.09000M | -1.05400M |
| Net income | 18.29M | -11.24900M | 24.75M | 59.73M | 49.79M |
| Change in cash | 1.26M | -12.05000M | 8.49M | -39.50200M | 1.61M |
| Begin period cash flow | 4.14M | 17.30M | 8.80M | 48.30M | 33.85M |
| End period cash flow | 5.40M | 5.25M | 17.30M | 8.80M | 35.46M |
| Total cash from operating activities | 68.33M | 67.37M | 139.25M | 113.41M | 98.66M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 59.58M | 71.60M | 72.79M | 63.52M | 35.97M |
| Other cashflows from investing activities | 6.81M | -0.91700M | -6.72000M | -1.21100M | -0.42300M |
| Dividends paid | 14.51M | 21.59M | 20.66M | 20.07M | 13.95M |
| Change to inventory | -15.48900M | -4.22200M | -1.14200M | -2.35500M | -0.36196M |
| Change to account receivables | -20.71900M | 3.45M | 32.55M | -26.76300M | -39.87300M |
| Sale purchase of stock | 0.00000M | -13.70100M | -2.07700M | -61.59100M | -14.74857M |
| Other cashflows from financing activities | 53.44M | 85.35M | 120.56M | 89.94M | -1.91552M |
| Change to netincome | 23.06M | -3.84800M | 14.92M | 13.77M | 45.89M |
| Capital expenditures | 66.76M | 55.60M | 62.59M | 132.37M | 69.42M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -32.60500M | 10.86M | 26.79M | -23.61800M | -20.79249M |
| Stock based compensation | 5.51M | 3.17M | 8.88M | 11.04M | 7.58M |
| Other non cash items | 12.96M | -3.82900M | -2.35100M | -13.73700M | 4.22M |
| Free cash flow | 1.57M | 11.77M | 76.66M | -18.95900M | 29.24M |
Sector: Industrials Industry: Engineering & Construction
| Company | Change (CAD) | Price (CAD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| BDGI Badger Infrastructure Solutions Ltd |
0.45 0.89% | 50.99 | 23.95 | 17.64 | 2.12 | 4.58 | 1.86 | 8.51 |
| WSP WSP Global Inc |
4.15 1.47% | 285.76 | 50.26 | 29.41 | 2.11 | 4.23 | 2.39 | 20.34 |
| STN Stantec Inc |
1.78 1.18% | 152.74 | 43.42 | 27.32 | 2.77 | 5.49 | 2.40 | 19.87 |
| ATRL SNC-Lavalin Group Inc. |
0.19 0.19% | 98.97 | 53.62 | 30.40 | 1.64 | 4.20 | 1.77 | 22.41 |
| BDT Bird Construction Inc. |
0.15 0.51% | 29.80 | 15.40 | 10.71 | 0.45 | 3.56 | 0.52 | 7.96 |
Badger Infrastructure Solutions Ltd. provides non-destructive excavating and related services in Canada and the United States. Its Badger Hydrovac technology uses a pressurized water stream to liquify the soil cover. The company offers daylighting, potholing, and power distribution services for visual confirmation of buried lines, directional drilling test holes, sacrificial anode installation, pipeline and utility crossings, and subsurface utility engineering test holes applications; and debris removal services for frac tank clean-outs, road and box culvert clean-outs, pipe-rammed casing clean-outs, ballast and filter media removal, and inside structures and buildings material removal. It also provides pipeline excavation services for pipeline crossing and tie-in, hydro probing, utility conflict, and oil and fuel spill applications; and service repair pits for gas service tie-in, electric cable fault repair, water main and service repair, and telecom splice applications. In addition, the company offers anode installation, shoring installation, and tank cleanouts services; trenching services for slot trenching, expose existing cables or conduits, drain tile installation, and line fault repairs; and pole and piling holes services for utility, traffic signal, transmission pole holes, light standard and sign post holes, pole removals, end-bearing, pilot holes for friction, spread footing piles, and well monitor installations applications. It is also involved in air and mandrel testing, CCTV inspections, laser profiling, flushing & cleaning, mainline to lateral line inspections, reaming and concrete removal, sewer and main line locating, and smoke testing sewer services, as well as responding to disasters and locating solutions. 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 based in Calgary, Canada.
919-11th Avenue SW, Calgary, AB, Canada, T2R 1P3
| Name | Title | Year Born |
|---|---|---|
| Mr. Robert G. Blackadar | CEO, Pres & Director | 1969 |
| Ms. Elizabeth Peterson | Sr. VP of Operations | NA |
| Ms. Tracey Lynn Wallace | VP of HR & Chief HR Officer | NA |
| Mr. Darren Julian Yaworsky | Exec. Officer | 1971 |
| Mr. Pramod Bhatia | Interim CFO | NA |
| Mr. Pradeep Atluri | VP of Information Strategy & Technology | NA |
| Trevor Carson C.F.A. | VP of Investor Relations & Corp. Devel. | NA |
| Mr. Logan Mellott | Regional VP of West Region | NA |
| Mr. Connor Hanson | Corp. Controller | NA |
| Mr. Wade Mark Wilson | VP of Bus. Process Improvement | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.
Please wait processing your request...