investorscraft@gmail.com

Intrinsic ValueBadger Infrastructure Solutions Ltd. (BDGI.TO)

Previous Close$76.99
Intrinsic Value
Upside potential
Previous Close
$76.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Badger Infrastructure Solutions Ltd. is a leader in non-destructive excavation services, specializing in hydrovac technology that safely exposes underground utilities without damaging critical infrastructure. Operating primarily in Canada and the U.S., the company serves diverse industries, including oil and gas, utilities, and construction, by offering daylighting, trenching, and debris removal solutions. Its proprietary Badger Hydrovac system combines pressurized water and vacuum extraction, positioning the firm as a preferred provider for precision excavation. The company’s extensive fleet of over 1,300 hydrovac units underscores its scalability and operational reach, while its focus on safety and efficiency aligns with stringent industry regulations. Badger’s market position is reinforced by its ability to address complex subsurface challenges, reducing risks for clients in sectors like mining and transportation. By integrating engineering support with its core services, the company differentiates itself from traditional excavation contractors, capturing higher-margin projects. Its rebranding to Badger Infrastructure Solutions in 2021 reflects a strategic shift toward comprehensive infrastructure solutions, further solidifying its niche dominance.

Revenue Profitability And Efficiency

Badger reported revenue of CAD 745 million for the period, with net income of CAD 47.9 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at CAD 146.3 million, though capital expenditures of CAD 98 million indicate ongoing fleet investments. The diluted EPS of CAD 1.39 suggests moderate profitability, with efficiency metrics likely influenced by high equipment maintenance and deployment costs inherent to the hydrovac business model.

Earnings Power And Capital Efficiency

The company’s earnings power is tied to utilization rates of its hydrovac fleet and pricing dynamics in key markets like oil and gas. ROIC may be pressured by debt levels (CAD 220.3 million), but operating cash flow coverage of capex (1.5x) demonstrates disciplined reinvestment. Asset-heavy operations necessitate efficient capital allocation, with fleet turnover and project mix critical to margins.

Balance Sheet And Financial Health

Badger maintains a conservative liquidity position, with CAD 14.6 million in cash against CAD 220.3 million in total debt. The debt-to-equity ratio appears manageable given stable cash flows, but leverage could constrain flexibility during downturns. The balance sheet reflects a capital-intensive business, with intangible assets likely tied to proprietary technology and fleet value.

Growth Trends And Dividend Policy

Growth is driven by fleet expansion and cross-border demand for non-destructive excavation, particularly in U.S. infrastructure. The dividend of CAD 0.7275 per share (yield ~2.5%) signals commitment to shareholder returns, though payout ratios remain sustainable given earnings and cash flow stability. Long-term trends favor regulatory tailwinds for safer excavation methods.

Valuation And Market Expectations

At a market cap of CAD 1.53 billion, Badger trades at ~2x revenue and ~32x net income, reflecting premium pricing for its specialized niche. The beta of 0.725 suggests lower volatility versus broader markets, with valuations likely factoring in infrastructure spending cycles and competitive moat in hydrovac technology.

Strategic Advantages And Outlook

Badger’s proprietary technology, regulatory compliance, and scale in hydrovac services provide durable advantages. Strategic focus on U.S. expansion and higher-margin engineering services could offset cyclical exposure to oil and gas. Risks include fuel cost inflation and competition, but infrastructure renewal programs in core markets support a stable outlook.

Sources

Company filings, TSX disclosures, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount