As of 2025-09-13, the Intrinsic Value of BQE Water Inc (BQE.V) is 41.36 CAD. This BQE.V valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.05 CAD, the upside of BQE Water Inc is -19.00%.
The range of the Intrinsic Value is 28.93 - 94.61 CAD
Based on its market price of 51.05 CAD and our intrinsic valuation, BQE Water Inc (BQE.V) is overvalued by 19.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 28.93 - 94.61 | 41.36 | -19.0% |
| DCF (Growth 10y) | 69.26 - 267.41 | 106.83 | 109.3% |
| DCF (EBITDA 5y) | 41.18 - 46.72 | 43.85 | -14.1% |
| DCF (EBITDA 10y) | 73.23 - 90.53 | 81.34 | 59.3% |
| Fair Value | 160.88 - 160.88 | 160.88 | 215.14% |
| P/E | 33.19 - 44.15 | 39.31 | -23.0% |
| EV/EBITDA | 45.74 - 62.71 | 53.70 | 5.2% |
| EPV | 21.75 - 26.61 | 24.18 | -52.6% |
| DDM - Stable | 81.13 - 439.95 | 260.54 | 410.4% |
| DDM - Multi | 119.52 - 507.06 | 193.82 | 279.7% |
| Market Cap (mil) | 66.36 |
| Beta | 0.34 |
| Outstanding shares (mil) | 1.30 |
| Enterprise Value (mil) | 54.86 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.93% |
| Cost of Debt | 4.64% |
| WACC | 6.86% |