Loading...

Badger Daylighting

OTCPK:BADF.F
Snowflake Description

Flawless balance sheet with reasonable growth potential.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
BADF.F
OTCPK
CA$2B
Market Cap
  1. Home
  2. US
  3. Capital Goods
Company description

Badger Daylighting Ltd. provides non-destructive excavating and related services in Canada and the United States. The last earnings update was 69 days ago. More info.


Add to Portfolio Compare Print
BADF.F Share Price and Events
7 Day Returns
-0.3%
OTCPK:BADF.F
-2.4%
US Construction
-1.2%
US Market
1 Year Returns
55.9%
OTCPK:BADF.F
-3.5%
US Construction
3.4%
US Market
BADF.F Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Badger Daylighting (BADF.F) -0.3% 1.9% 14.7% 55.9% 132.1% 21.6%
US Construction -2.4% 1% -0.5% -3.5% 17% 6.2%
US Market -1.2% 1.2% 1.7% 3.4% 35.5% 41.6%
1 Year Return vs Industry and Market
  • BADF.F outperformed the Construction industry which returned -3.5% over the past year.
  • BADF.F outperformed the Market in United States of America which returned 3.4% over the past year.
Price Volatility
BADF.F
Industry
5yr Volatility vs Market

BADF.F Value

 Is Badger Daylighting undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Badger Daylighting to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Badger Daylighting.

OTCPK:BADF.F Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 7 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 9%
Perpetual Growth Rate 10-Year US Government Bond Rate 2.7%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for OTCPK:BADF.F
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year US Govt Bond Rate 2.7%
Equity Risk Premium S&P Global 6%
Construction Unlevered Beta Simply Wall St/ S&P Global 1.04
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 1.036 (1 + (1- 26.5%) (7%))
1.06
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.06
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 2.73% + (1.06 * 5.96%)
9.05%

Discounted Cash Flow Calculation for OTCPK:BADF.F using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Badger Daylighting is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

OTCPK:BADF.F DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CAD, Millions) Source Present Value
Discounted (@ 9.05%)
2020 65.38 Analyst x4 59.95
2021 78.50 Analyst x1 66.01
2022 89.18 Est @ 13.6% 68.77
2023 98.39 Est @ 10.34% 69.58
2024 106.32 Est @ 8.06% 68.95
2025 113.19 Est @ 6.46% 67.31
2026 119.23 Est @ 5.34% 65.02
2027 124.66 Est @ 4.56% 62.35
2028 129.66 Est @ 4.01% 59.46
2029 134.36 Est @ 3.63% 56.51
Present value of next 10 years cash flows CA$643.92
OTCPK:BADF.F DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CA$134.36 × (1 + 2.73%) ÷ (9.05% – 2.73%)
CA$2,184.77
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CA$2,184.77 ÷ (1 + 9.05%)10
CA$918.83
OTCPK:BADF.F Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CA$643.92 + CA$918.83
CA$1,562.75
Equity Value per Share
(CAD)
= Total value / Shares Outstanding
= CA$1,562.75 / 35.85
CA$43.59
OTCPK:BADF.F Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in OTCPK:BADF.F represents 0.76358x of TSX:BAD
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.76358x
Value per Share
(Listing Adjusted, USD)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 43.59 x 0.76358
$33.28
Value per share (USD) From above. $33.28
Current discount Discount to share price of $37.09
= -1 x ($37.09 - $33.28) / $33.28
-11.5%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Badger Daylighting is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Badger Daylighting's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Badger Daylighting's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:BADF.F PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-03-31) in CAD CA$1.78
TSX:BAD Share Price ** TSX (2019-07-19) in CAD CA$48.58
United States of America Construction Industry PE Ratio Median Figure of 29 Publicly-Listed Construction Companies 18.25x
United States of America Market PE Ratio Median Figure of 3,080 Publicly-Listed Companies 17.88x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Badger Daylighting.

OTCPK:BADF.F PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSX:BAD Share Price ÷ EPS (both in CAD)

= 48.58 ÷ 1.78

27.3x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Badger Daylighting is overvalued based on earnings compared to the US Construction industry average.
  • Badger Daylighting is overvalued based on earnings compared to the United States of America market.
Price based on expected Growth
Does Badger Daylighting's expected growth come at a high price?
Raw Data
OTCPK:BADF.F PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 27.3x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts
18.1%per year
United States of America Construction Industry PEG Ratio Median Figure of 24 Publicly-Listed Construction Companies 1.09x
United States of America Market PEG Ratio Median Figure of 2,119 Publicly-Listed Companies 1.57x

*Line of best fit is calculated by linear regression .

OTCPK:BADF.F PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 27.3x ÷ 18.1%

1.5x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Badger Daylighting is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Badger Daylighting's assets?
Raw Data
OTCPK:BADF.F PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-03-31) in CAD CA$9.55
TSX:BAD Share Price * TSX (2019-07-19) in CAD CA$48.58
United States of America Construction Industry PB Ratio Median Figure of 35 Publicly-Listed Construction Companies 1.71x
United States of America Market PB Ratio Median Figure of 5,245 Publicly-Listed Companies 1.79x
OTCPK:BADF.F PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSX:BAD Share Price ÷ Book Value per Share (both in CAD)

= 48.58 ÷ 9.55

5.09x

* Primary Listing of Badger Daylighting.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Badger Daylighting is overvalued based on assets compared to the US Construction industry average.
X
Value checks
We assess Badger Daylighting's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Construction industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Construction industry average (and greater than 0)? (1 check)
  5. Badger Daylighting has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

BADF.F Future Performance

 How is Badger Daylighting expected to perform in the next 1 to 3 years based on estimates from 7 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
18.1%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Badger Daylighting expected to grow at an attractive rate?
  • Badger Daylighting's earnings growth is expected to exceed the low risk savings rate of 2.7%.
Growth vs Market Checks
  • Badger Daylighting's earnings growth is expected to exceed the United States of America market average.
  • Badger Daylighting's revenue growth is expected to exceed the United States of America market average.
Annual Growth Rates Comparison
Raw Data
OTCPK:BADF.F Future Growth Rates Data Sources
Data Point Source Value (per year)
OTCPK:BADF.F Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 7 Analysts 18.1%
OTCPK:BADF.F Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 7 Analysts 11.2%
United States of America Construction Industry Earnings Growth Rate Market Cap Weighted Average 25.8%
United States of America Construction Industry Revenue Growth Rate Market Cap Weighted Average 5%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 13.9%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.4%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:BADF.F Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below
All numbers in CAD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:BADF.F Future Estimates Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-12-31 1,100 223 155 1
2022-12-31 968 202 137 1
2021-12-31 874 185 120 2
2020-12-31 787 162 100 7
2019-12-31 695 143 76 7
OTCPK:BADF.F Past Financials Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income *
2019-03-31 641 138 66
2018-12-31 615 134 68
2018-09-30 571 109 76
2018-06-30 544 104 66
2018-03-31 517 102 70
2017-12-31 497 87 66
2017-09-30 476 72 42
2017-06-30 448 71 38
2017-03-31 416 81 29
2016-12-31 404 79 29
2016-09-30 394 84 42
2016-06-30 393 89 47

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Badger Daylighting's earnings are expected to grow by 18.1% yearly, however this is not considered high growth (20% yearly).
  • Badger Daylighting's revenue is expected to grow by 11.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
OTCPK:BADF.F Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below

All data from Badger Daylighting Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:BADF.F Future Estimates Data
Date (Data in CAD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-12-31 4.33 4.33 4.33 1.00
2022-12-31 3.81 3.81 3.81 1.00
2021-12-31 3.42 3.55 3.29 2.00
2020-12-31 2.80 3.05 2.62 4.00
2019-12-31 2.11 2.66 1.71 4.00
OTCPK:BADF.F Past Financials Data
Date (Data in CAD Millions) EPS *
2019-03-31 1.78
2018-12-31 1.83
2018-09-30 2.04
2018-06-30 1.78
2018-03-31 1.89
2017-12-31 1.77
2017-09-30 1.13
2017-06-30 1.02
2017-03-31 0.78
2016-12-31 0.78
2016-09-30 1.13
2016-06-30 1.27

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Badger Daylighting is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Badger Daylighting's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Badger Daylighting has a total score of 4/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

BADF.F Past Performance

  How has Badger Daylighting performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Badger Daylighting's growth in the last year to its industry (Construction).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Badger Daylighting's year on year earnings growth rate has been positive over the past 5 years.
  • Badger Daylighting's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Badger Daylighting's 1-year earnings growth is negative, it can't be compared to the US Construction industry average.
Earnings and Revenue History
Badger Daylighting's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Badger Daylighting Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:BADF.F Past Revenue, Cash Flow and Net Income Data
Date (Data in CAD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-03-31 641.49 65.77 51.05
2018-12-31 615.44 67.82 39.89
2018-09-30 571.32 75.59 35.46
2018-06-30 543.51 66.10 35.06
2018-03-31 517.23 70.23 23.43
2017-12-31 496.81 65.85 22.89
2017-09-30 475.64 41.96 21.51
2017-06-30 447.91 37.71 20.97
2017-03-31 416.19 28.94 24.36
2016-12-31 404.20 28.91 22.05
2016-09-30 394.37 42.05 20.46
2016-06-30 392.63 47.20 15.36
2016-03-31 391.09 30.71 15.39
2015-12-31 404.62 38.49 15.47
2015-09-30 411.91 35.05 13.12
2015-06-30 413.60 34.03 12.53
2015-03-31 423.89 58.82 7.62
2014-12-31 422.22 53.10 13.94
2014-09-30 408.11 47.29 19.91
2014-06-30 382.53 42.99 26.18
2014-03-31 355.46 38.11 30.93
2013-12-31 324.59 40.36 25.72
2013-09-30 299.60 37.02 21.28
2013-06-30 274.02 33.15 17.72
2013-03-31 254.35 29.92 15.64
2012-12-31 239.23 28.05 14.06
2012-09-30 226.53 28.87 13.92

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Badger Daylighting has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Badger Daylighting used its assets more efficiently than the US Construction industry average last year based on Return on Assets.
  • Badger Daylighting has significantly improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Badger Daylighting's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Construction industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Badger Daylighting has a total score of 3/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

BADF.F Health

 How is Badger Daylighting's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Badger Daylighting's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Badger Daylighting is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Badger Daylighting's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Badger Daylighting's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Badger Daylighting Company Filings, last reported 3 months ago.

OTCPK:BADF.F Past Debt and Equity Data
Date (Data in CAD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-03-31 342.74 107.72 36.79
2018-12-31 366.50 102.32 48.30
2018-09-30 355.37 97.09 23.71
2018-06-30 337.23 98.76 37.23
2018-03-31 327.37 96.71 50.91
2017-12-31 318.49 94.09 46.11
2017-09-30 291.34 93.60 32.43
2017-06-30 285.25 97.33 44.25
2017-03-31 278.11 99.92 58.94
2016-12-31 279.07 100.70 62.88
2016-09-30 272.19 98.37 46.08
2016-06-30 262.84 97.57 40.16
2016-03-31 260.13 97.28 31.47
2015-12-31 267.69 103.85 24.99
2015-09-30 246.90 100.43 6.68
2015-06-30 225.91 101.51 5.24
2015-03-31 241.23 130.09 13.05
2014-12-31 224.25 124.36 19.15
2014-09-30 204.23 116.79 10.64
2014-06-30 184.18 95.80 3.35
2014-03-31 177.47 94.92 2.37
2013-12-31 171.07 82.32 8.62
2013-09-30 159.99 55.72 1.54
2013-06-30 153.17 44.03 3.12
2013-03-31 144.49 40.46 1.63
2012-12-31 139.71 29.77 2.46
2012-09-30 133.77 26.18 3.66
  • Badger Daylighting's level of debt (31.4%) compared to net worth is satisfactory (less than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (53.5% vs 31.4% today).
  • Debt is well covered by operating cash flow (128.3%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 19.7x coverage).
X
Financial health checks
We assess Badger Daylighting's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Badger Daylighting has a total score of 6/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

BADF.F Dividends

 What is Badger Daylighting's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
1.17%
Current annual income from Badger Daylighting dividends. Estimated to be 1.17% next year.
If you bought $2,000 of Badger Daylighting shares you are expected to receive $23 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Badger Daylighting's pays a lower dividend yield than the bottom 25% of dividend payers in United States of America (1.44%).
  • Badger Daylighting's dividend is below the markets top 25% of dividend payers in United States of America (3.76%).
Upcoming dividend payment

Purchase Badger Daylighting before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
OTCPK:BADF.F Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 7 Analyst Estimates (S&P Global) See Below
United States of America Construction Industry Average Dividend Yield Market Cap Weighted Average of 11 Stocks 1%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2016 Stocks 2.4%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.8%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

OTCPK:BADF.F Future Dividends Estimate Data
Date (Data in CA$) Dividend per Share (annual) Avg. No. Analysts
2023-12-31
2022-12-31
2021-12-31 0.57 1.00
2020-12-31 0.57 2.00
2019-12-31 0.57 2.00
OTCPK:BADF.F Past Annualized Dividends Data
Date (Data in CA$) Dividend per share (annual) Avg. Yield (%)
2019-07-15 0.570 1.170
2019-06-14 0.570 1.180
2019-05-13 0.570 1.200
2019-04-15 0.570 1.298
2019-03-12 0.570 1.387
2019-01-15 0.540 1.479
2018-12-14 0.540 1.651
2018-11-15 0.540 1.712
2018-10-15 0.540 1.981
2018-09-14 0.540 1.890
2018-08-15 0.540 1.869
2018-07-16 0.540 1.781
2018-06-15 0.540 1.744
2018-05-15 0.540 1.840
2018-04-16 0.540 2.079
2018-03-15 0.456 1.863
2018-02-15 0.456 1.888
2018-01-15 0.456 1.769
2017-12-15 0.456 1.706
2017-11-15 0.456 1.616
2017-10-16 0.456 1.565
2017-09-15 0.456 1.713
2017-08-14 0.456 1.626
2017-07-14 0.396 1.502
2017-06-15 0.396 1.543
2017-05-15 0.396 1.686
2017-04-18 0.396 1.244
2017-03-15 0.396 1.171
2017-02-15 0.396 1.217
2017-01-16 0.396 1.193
2016-12-15 0.396 1.248
2016-11-15 0.396 1.294
2016-10-14 0.396 1.366
2016-09-15 0.396 1.398
2016-07-15 0.396 1.664
2016-06-16 0.396 1.827
2016-05-16 0.396 1.746
2016-04-15 0.360 1.596
2016-03-15 0.360 1.599
2016-02-16 0.360 1.428
2016-01-15 0.360 1.527
2015-12-15 0.360 1.511
2015-11-23 0.360 1.510
2015-10-15 0.360 1.745
2015-08-14 0.360 1.792
2015-07-15 0.360 1.481
2015-06-18 0.360 1.379
2015-05-14 0.360 1.274
2015-03-17 0.360 1.283
2015-02-17 0.360 1.497
2015-01-15 0.360 1.524
2014-12-15 0.360 1.421
2014-11-14 0.360 1.209
2014-10-15 0.360 1.319
2014-09-15 0.360 1.338
2014-08-14 0.360 1.236
2014-07-14 0.360 1.105
2014-06-16 0.360 1.037
2014-05-14 0.360 0.990
2014-04-14 0.360 0.940
2014-04-09 0.360 0.878
2014-02-18 0.360 0.995
2014-01-13 0.360 1.150
2013-12-12 0.360 1.239
2013-11-18 0.360 1.290
2013-10-15 0.360 1.471
2013-09-17 0.360 1.635
2013-08-13 0.360 1.832
2013-07-15 0.360 2.180
2013-06-17 0.360 2.196
2013-05-15 0.360 2.257
2013-04-12 0.360 2.517
2013-03-13 0.360 2.802
2013-02-15 0.360 3.091
2012-12-14 0.360 3.295
2012-11-12 0.360 3.648
2012-10-15 0.340 3.469
2012-09-13 0.340 3.591
2012-08-15 0.340 3.899
2012-06-15 0.340 4.075
2012-05-15 0.340 4.145
2012-04-13 0.340 3.828
2012-03-14 0.340 3.995
2012-02-15 0.340 4.164
2012-01-16 0.340 4.445
2011-12-16 0.340 4.700
2011-11-15 0.340 4.913
2011-10-17 0.340 5.145
2011-09-16 0.340 5.562
2011-08-16 0.340 5.581
2011-07-15 0.340 5.255
2011-06-15 0.340 5.174
2011-05-16 0.340 5.194
2011-04-06 0.340 5.107
2011-03-15 0.340 4.974
2011-02-15 0.340 4.973
2011-01-18 0.340 5.005
2010-11-16 0.420 6.844
2010-10-15 0.420 7.454
2010-08-16 0.420 8.449
2010-07-15 0.420 9.076
2010-06-15 0.420 9.136
2010-05-14 1.260 26.165
2010-04-15 0.420 7.937
2010-03-15 0.420 7.977
2010-02-16 0.420 8.102
2010-01-15 0.420 8.290
2009-12-11 0.420 8.870
2009-11-13 0.420 9.399
2009-10-15 0.420 9.733
2009-09-15 0.420 9.833
2009-08-11 0.420 9.985
2009-05-19 1.260 29.221
2009-04-16 1.260 30.219
2008-12-16 0.420 9.708
2008-11-17 0.420 7.900
2008-09-15 0.420 7.478
2008-08-15 0.420 5.638

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been volatile in the past 10 years (annual drop of over 20%).
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Badger Daylighting's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (3.3x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (5.1x coverage).
X
Income/ dividend checks
We assess Badger Daylighting's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Badger Daylighting afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Badger Daylighting has a total score of 3/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

BADF.F Management

 What is the CEO of Badger Daylighting's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Paul Vanderberg
COMPENSATION CA$2,256,935
AGE 59
TENURE AS CEO 2.9 years
CEO Bio

Mr. Paul J. Vanderberg has been the Chief Executive Officer, President and Director at Badger Daylighting Ltd. since August 15, 2016. Mr. Vanderberg served as the President of Construction Products Distribution at Superior Plus Corp. (formerly, Superior Plus Income Fund) from 2000 to November 14, 2014. He served as the President of The Winroc Corporation., a division of Superior Plus Corp. since 2000. He served as Director of Operations of Gator Gypsum, Inc January to June, 2016. He previously held various executive positions in general management and business development at USG Corporation, a leading building products manufacturer. From 1983 to 1999, he held increasingly senior positions with USG Corporation, with general management responsibilities for operations in the USA, Canada and internationally. Mr. Vanderberg holds a BA and MBA from Michigan State University, and holds the ICD.D designation from the Institute of Corporate Directors.

CEO Compensation
  • Paul's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Paul's remuneration is lower than average for companies of similar size in United States of America.
Management Team Tenure

Average tenure of the Badger Daylighting management team in years:

2.5
Average Tenure
  • The tenure for the Badger Daylighting management team is about average.
Management Team

Paul Vanderberg

TITLE
President
COMPENSATION
CA$2M
AGE
59
TENURE
2.9 yrs

John Kelly

TITLE
Chief Operating Officer
COMPENSATION
CA$2M
TENURE
4.5 yrs

Tracey Wallace

TITLE
Vice President of Human Resource
COMPENSATION
CA$1M
TENURE
2.1 yrs

Darren Yaworsky

TITLE
VP of Finance & CFO
AGE
48
TENURE
0.1 yrs

Cheryl Moody

TITLE
Acting Chief Information Officer

Jay Bachman

TITLE
Vice President of Financial Operations & Investor Relations

Tim Reiber

TITLE
Vice President of Sales & Marketing
COMPENSATION
CA$728K
Board of Directors Tenure

Average tenure and age of the Badger Daylighting board of directors in years:

4.1
Average Tenure
61
Average Age
  • The tenure for the Badger Daylighting board of directors is about average.
Board of Directors

Glen Roane

TITLE
Chair of the Board
COMPENSATION
CA$239K
AGE
62
TENURE
4.7 yrs

Paul Vanderberg

TITLE
President
COMPENSATION
CA$2M
AGE
59
TENURE
2.9 yrs

Garry Mihaichuk

TITLE
Independent Director
COMPENSATION
CA$192K
AGE
65
TENURE
10.3 yrs

Bill Lingard

TITLE
Corporate Director
COMPENSATION
CA$178K
AGE
59
TENURE
4.1 yrs

Kay Best

TITLE
Corporate Director
COMPENSATION
CA$185K
AGE
65
TENURE
4.1 yrs

Grant Billing

TITLE
Corporate Director
COMPENSATION
CA$211K
AGE
67
TENURE
4.1 yrs

Bill Derwin

TITLE
Independent Director
COMPENSATION
CA$111K
AGE
50
TENURE
0.7 yrs

Mary Jordan

TITLE
Independent Director
AGE
60
TENURE
0.1 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Badger Daylighting individual insiders in the past 3 months, but not in substantial volumes.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
22. May 19 Buy Timothy Reiber Individual 21. May 19 21. May 19 550 $35.80 $19,687
12. Apr 19 Buy Tracey Wallace Individual 10. Apr 19 10. Apr 19 249 $32.26 $8,034
19. Mar 19 Sell Glen Roane Individual 15. Mar 19 18. Mar 19 -50,400 $30.65 $-1,543,835
18. Mar 19 Sell Glen Roane Individual 11. Jan 19 15. Mar 19 -35,000 $30.48 $-966,400
16. Jan 19 Buy Glen Roane Individual 11. Jan 19 11. Jan 19 27,100 $26.77 $725,517
10. Jan 19 Buy Gerald Schiefelbein Individual 08. Jan 19 08. Jan 19 5,000 $25.00 $124,979
04. Jan 19 Buy Wade Wilson Individual 04. Jan 19 04. Jan 19 1,500 $24.08 $36,124
04. Jan 19 Buy Paul Vanderberg Individual 04. Jan 19 04. Jan 19 10,000 $23.85 $238,461
03. Jan 19 Buy Gerald Schiefelbein Individual 02. Jan 19 02. Jan 19 10,000 $23.93 $239,300
28. Dec 18 Buy Gerald Schiefelbein Individual 28. Dec 18 28. Dec 18 5,000 $17.05 $85,225
19. Dec 18 Buy Glen Roane Individual 19. Dec 18 19. Dec 18 4,900 $23.05 $112,960
18. Dec 18 Buy Glen Roane Individual 18. Dec 18 18. Dec 18 10,100 $23.39 $236,166
07. Dec 18 Buy Timothy Reiber Individual 07. Dec 18 07. Dec 18 225 $23.51 $5,290
07. Dec 18 Buy Tracey Wallace Individual 07. Dec 18 07. Dec 18 3,160 $23.61 $74,593
06. Dec 18 Buy Grant Billing Individual 05. Dec 18 05. Dec 18 5,000 $22.95 $114,734
23. Nov 18 Buy Elizabeth Peterson Individual 20. Nov 18 20. Nov 18 2,164 $23.10 $49,988
20. Nov 18 Buy Michael Tunney Individual 15. Nov 18 15. Nov 18 2,412 $22.61 $54,547
06. Sep 18 Buy Timothy Reiber Individual 04. Sep 18 04. Sep 18 200 $21.73 $4,346
31. Aug 18 Buy Michael Tunney Individual 30. Aug 18 30. Aug 18 2,250 $22.19 $49,932
24. Aug 18 Buy Timothy Reiber Individual 23. Aug 18 23. Aug 18 150 $22.07 $3,309
X
Management checks
We assess Badger Daylighting's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Badger Daylighting has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

BADF.F News

Simply Wall St News

BADF.F Company Info

Description

Badger Daylighting Ltd. provides non-destructive excavating and related services in Canada and the United States. Its Badger Hydrovac technology uses a pressurized water stream to liquefy the soil cover, which is then removed with a vacuum system and deposited into a storage tank. The company offers daylighting 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; potholing; and slot trenching services for perimeter slot trenching, exposing existing cables or conduits, cable or conduit and drain tile installation, and line fault repairs. It also provides pole and piling holes services for utility, traffic signal, and transmission pole holes, as well as light standard and sign post holes; pole removals; end-bearing, pilot holes for friction, and spread footing piles; and well monitor installations applications. In addition, the company offers service repair pits for gas service tie-in, electric cable fault repair, water main and service repair, and telecom splice applications; and debris removal and tank cleanouts services, such as frac tank cleanouts, road and box culvert cleanouts, pipe-rammed casing cleanouts, ballast and filter media removal, and inside structures and buildings material removal. Further, it provides anode installation services; emergency response services; and pipeline crossing and tie-in applications, as well as designs, engineers, and supplies excavation shoring systems. The company serves the utility, oil and gas, aggregate, power generation, transportation, industrial, engineering, mining, and construction industries, as well as railway hydrovac services. As of December 31, 2018, it operated a fleet of 1,221 Badger hydrovacs. The company was founded in 1992 and is headquartered in Calgary, Canada.

Details
Name: Badger Daylighting Ltd.
BADF.F
Exchange: OTCPK
Founded: 1992
CA$1,332,034,748
35,854,438
Website: http://www.badgerinc.com
Address: Badger Daylighting Ltd.
ATCO Building ll,
Suite 400,
Calgary,
Alberta, T2R-1P3,
Canada
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSX BAD Common Shares The Toronto Stock Exchange CA CAD 21. Mar 1996
OTCPK BADF.F Common Shares Pink Sheets LLC US USD 21. Mar 1996
Number of employees
Current staff
Staff numbers
2,151
Badger Daylighting employees.
Industry
Construction and Engineering
Capital Goods
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/07/21 00:59
End of day share price update: 2019/07/19 00:00
Last estimates confirmation: 2019/07/15
Last earnings filing: 2019/05/13
Last earnings reported: 2019/03/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.