GDI Integrated Facility Services

Hygiene And Specialized Services Will Unlock Lucrative Future Opportunities

AN

AnalystConsensusTarget

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

13 Feb 25

Updated

08 Aug 25

Views

41

n/a

n/a

AnalystConsensusTarget's Fair Value

n/a

1Y

-22.9%

7D

3.5%

Loading

1Y

-22.9%

7D

3.5%

You can edit this narrative until Aug 9 12:45 AM. Then, changes will post as Updates.

Author's Valuation

CA$3415.0% undervalued

AnalystConsensusTarget Fair Value

Shared on 08 Aug 25

Fair value Decreased 23%

Despite a notable increase in consensus revenue growth forecasts, the significant decline in GDI’s future P/E multiple has led to a reduction in the analyst price target from CA$44.12 to CA$41.88. Valuation Changes Summary of Valuation Changes for GDI Integrated Facility Services The Consensus Analyst Price Target has fallen from CA$44.12 to CA$41.88.

Shared on 01 May 25

Fair value Increased 2.26%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 1.17%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 26 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 13 Mar 25

Fair value Decreased 1.05%

AnalystConsensusTarget has increased revenue growth from 2.7% to 3.6%, decreased profit margin from 2.2% to 1.8% and increased future PE multiple from 21.2x to 25.6x.

AnalystConsensusTarget Fair Value

CA$34

15.0% undervalued

Future estimation in

Growth p.a.

Growth p.a.

%

Decrease

Increase

Current revenue growth rate

4.57%

Commercial Services revenue growth rate

0.20%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

%

0

Decrease

Increase

Current discount rate

6.89%

Calculation

CA$44.52m

Earnings '28

x

21.47x

PE Ratio '28

=

CA$955.75m

Market Cap '28

CA$955.75m

Market Cap '28

/

23.77m

No. shares '28

=

CA$40.20

Share Price '28

CA$40.20 Share Price '28

Discounted to 2025 @ 6.92% p.a.

=

CA$32.89

Fair Value '25