Is BE undervalued or overvalued?
As of 2025-03-15, the Intrinsic Value of Bloom Energy Corp (BE) is 11.99 USD. This BE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.47 USD, the upside of Bloom Energy Corp is -51.00%. This means that BE is overvalued by 51.00%.
The range of the Intrinsic Value is 6.12 - 47.65 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.12 - 47.65 | 11.99 | -51.0% |
| DCF (Growth 10y) | 11.48 - 82.22 | 21.52 | -12.0% |
| DCF (EBITDA 5y) | 10.14 - 13.55 | 11.65 | -52.4% |
| DCF (EBITDA 10y) | 14.89 - 24.23 | 18.87 | -22.9% |
| Fair Value | -1.29 - -1.29 | -1.29 | -105.25% |
| P/E | (2.21) - 2.58 | (0.02) | -100.1% |
| EV/EBITDA | 1.62 - 5.93 | 3.15 | -87.1% |
| EPV | (8.63) - (13.65) | (11.14) | -145.5% |
| DDM - Stable | (1.36) - (7.02) | (4.19) | -117.1% |
| DDM - Multi | 10.14 - 42.07 | 16.50 | -32.6% |
| Market Cap (mil) | 5,637.89 |
| Beta | 2.07 |
| Outstanding shares (mil) | 230.40 |
| Enterprise Value (mil) | 6,223.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.08% |
| Cost of Debt | 13.29% |
| WACC | 9.10% |