EN DE

Boyd Group (BGSI) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.9B

BG Boyd Group logo Boyd Group BGSI · US
Price$102.34
Fair Value$16.99
Upside-83.4%
Quality45/100
Watch Boyd Group for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 0.4% net margin
Moderate debt · generates free cash flow
0.46% dividend yield
Trails peers (2/14)
Narrow moat 26/100
Evidence: High Range $10.42 – $23.00 Share as image

Fair value as of: Jul 17, 2026

From 26 valuation models · updated 23 days ago

Share price +6.7% over the past month.

Below-average quality, and screening another 83% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($23.00). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($10.42 to $23.00) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$237.85 $75.25 Fair Value $16.99 Aug 2018 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range $75.25 – $237.85 · fair‑value band $10.42 – $23.00 · the $102.34 price screens above the $16.99 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Boyd Group (BGSI) currently trades at $102.34, while our model-based Fair Value estimate is $16.99, implying the stock looks roughly 83.4% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Boyd Group generated revenue of $3.4B at a net margin of 0.4%. Revenue grew 28.1% year over year. It earns a return on equity of 1.0%. Net debt stands at $487M. Fundamentals as of Jul 17, 2026

Our scenario range runs from $10.42 (bear case) to $23.00 (bull case); at $102.34, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 44% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -14% fair-value upside, at -83%, BGSI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $124.21 $191.77 $294.56 80
Residual Income $41.68 $38.80 $27.88 76
Rev-Margin DCF $77.39 $110.09 $150.17 74
All 26 models by family
DCF Models
FCF DCF $123.81 $194.56 $304.45 38
Owner Earnings $97.23 $151.37 $235.44 31
5Y Revenue Exit $77.39 $109.12 $148.91 39
5Y EBITDA Exit $128.41 $208.70 $305.08 41
5Y P/E Exit $56.31 $67.97 $79.23 38
10Y Revenue Exit $91.89 $125.64 $170.79 36
10Y EBITDA Exit $125.56 $194.82 $292.05 37
10Y P/E Exit $79.85 $97.05 $116.68 35
Earnings-Based
Graham-Dodd $4.50 $16.99 $23.00 54
Lynch FV $4.11 $5.88 $7.64 50
PEG = 1.0 $4.11 $5.88 $7.64 46
EPV $49.58 $55.73 $61.03 59
Dividend Discount
Gordon GGM $3.01 $5.99 $9.07 70
DDM Multi-Stage $3.01 $5.18 $6.33 61
Multiples
P/E Multiple $10.42 $13.90 $17.37 63
P/S Multiple $8.44 $11.25 $14.06 58
P/B Multiple $8.44 $11.25 $14.06 55
EV/EBIT $71.31 $91.52 $111.72 53
EV/EBITDA $144.01 $188.45 $232.90 54
EV/Revenue $53.95 $72.50 $91.04 43
Asset-Based
NCAV (Graham) $30.84 $41.32 $61.68 50
Growth DCF
Growth DCF $124.21 $191.77 $294.56 80
Rev-Margin DCF $77.39 $110.09 $150.17 74
Economic Profit
Residual Income $41.68 $38.80 $27.88 76
ROIC Compounder $49.58 $55.73 $61.03 72
Growth Earnings
Growth-Adj P/E $7.55 $10.78 $14.01 68

Widest divergence: DCF Models ($125.64) versus Dividend Discount ($5.18). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $3.4B
Revenue growth (YoY) +28.1%
Net margin 0.4%
Return on equity 1.0%
Free cash flow $276M FY2025
P/E ratio 156.1
More key figures
Operating margin 4.1%
EPS (TTM) $0.6600
Dividend yield 0.5%
EPS growth (YoY) +71.4%
Net debt $487M FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 49 · Market factors (momentum, volatility) 24

Profitability 36
Margins and returns on capital today
Quality Growth 36
Are margins and returns improving?
Cashflow 68
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 10
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 51
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive trade names in Canada, and Gerber Collision and Glass trade name in the United States.

Full company description

Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive trade names in Canada, and Gerber Collision and Glass trade name in the United States. It operates as a retail auto glass operator under the Gerber Collision and Glass, Glass America, Auto Glass Service, Auto Glass Authority, and Autoglassonly.com trade names in the United States. In addition, the company operates a third-party administrator, Gerber National Claims Services that offers glass, emergency roadside, and first notice of loss services; and a Mobile Auto Solutions service that offers scanning and calibration services. It serves insurance companies and individual vehicle owners. The company was founded in 1990 and is headquartered in Winnipeg, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Boyd Group reported revenue of $3.1B in FY2025 versus $1.9B in FY2021, a compound +13.8%/yr. Reported net income was $18.4M in FY2025, compounding −5.9%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$3.1B
Latest YoY
+2.4%
Avg. growth/yr (3Y)
+8.9%
Avg. growth/yr (5Y)
+15.0%
Revenue +13.8%/yr
FY21 $1.9B
FY22 $2.4B
FY23 $2.9B
FY24 $3.1B
FY25 $3.1B
Net income −5.9%/yr
FY21 $23.5M
FY22 $41.0M
FY23 $86.7M
FY24 $24.5M
FY25 $18.4M

BGSI screens 83% overvalued. Compare with Carvana Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Boyd Group Fair Value". https://www.fairvalue-calculator.com/stock/BGSI

Peer Group

Auto & Truck Dealerships · 102 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 45 · Below median
Fair Value upside −83% · Bottom 25%
Return on equity (TTM) 1% · Below median
Return on assets 3% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) 4% · Above median
Revenue growth 28% · Top 25%
Dividend yield (TTM) 0.5% · Below median
Debt / equity 0.54× · Higher than median

Valuation Multiples vs Auto & Truck Dealerships median · lower = cheaper

P/E (TTM) 156.1× · Pricier than 75% of peers
P/B 1.67× · Pricier than median
P/S (TTM) 0.85× · Pricier than median
P/FCF 10.4× · Pricier than median
EV/EBITDA 9.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 21
FUTURE 100 · sector 9
PAST 4 · sector 20
HEALTH 73 · sector 89
DIVIDEND 9 · sector 49

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto & Truck Dealerships stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Carvana Co CVNA $70.38 $24.58 -65%
Penske Automotive Group PAG $202.66 $241.86 +19%
Hotai Motor Co 2207 476.50 TWD 576.75 TWD +21%
CarMax, Inc KMX $58.47 $29.62 -49%
Lithia Motors, Inc LAD $339.16 $610.95 +80%
AutoNation, Inc AN $205.72 $329.77 +60%
Rush Enterprises, Inc RUSHA $76.89 $66.27 -14%
Valvoline Inc VVV $38.64 $24.57 -36%
OPENLANE, Inc OPLN $39.46 $33.81 -14%
Eagers Automotive Limited APE A$20.83 A$17.66 -15%

Compare Boyd Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Boyd Group (BGSI) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of $16.99 versus a price of $102.34, about −83% (overvalued).
What is the fair value of BGSI?
Our model-based fair value for Boyd Group is $16.99 (as of Jul 17, 2026), built from audited fundamentals. The current price is $102.34.
What is the quality score of BGSI?
Boyd Group has a Quality Score of 45/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Boyd Group (BGSI)?
Boyd Group reported trailing-twelve-month revenue of about $3.4B (latest available figure, as of Jul 17, 2026).
What is the net profit margin of BGSI?
The net profit margin of Boyd Group is about 0.4%, meaning it keeps roughly 0.4% of revenue as net income. Based on the latest reported figures.
Does Boyd Group pay a dividend?
Boyd Group currently shows a dividend yield of about 0.42% relative to its recent price (as of Jul 17, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Boyd Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.