As of 2025-06-16, the Intrinsic Value of Burgerfi International Inc (BFI) is 942.07 USD. This BFI valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.08 USD, the upside of Burgerfi International Inc is 1,134,929.60%.
The range of the Intrinsic Value is 592.88 - 1,277.84 USD
Based on its market price of 0.08 USD and our intrinsic valuation, Burgerfi International Inc (BFI) is undervalued by 1,134,929.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (43,902.06) - (3,112.36) | (5,153.74) | -6209426.3% |
| DCF (Growth 10y) | (1,281.39) - (2,370.41) | (1,354.16) | -1631619.0% |
| DCF (EBITDA 5y) | (757.92) - (698.87) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 592.88 - 1,277.84 | 942.07 | 1134929.6% |
| Fair Value | -1,165.90 - -1,165.90 | -1,165.90 | -1,404,798.80% |
| P/E | (3,385.77) - (3,250.53) | (3,287.84) | -3961351.6% |
| EV/EBITDA | (441.07) - (430.87) | (433.42) | -522293.7% |
| EPV | 1,934.11 - 3,329.92 | 2,632.02 | 3171008.1% |
| DDM - Stable | (3.86) - (346.83) | (175.35) | -211363.9% |
| DDM - Multi | (0.39) - (114.73) | (0.93) | -1226.2% |
| Market Cap (mil) | 0.01 |
| Beta | -0.80 |
| Outstanding shares (mil) | 0.12 |
| Enterprise Value (mil) | 65.68 |
| Market risk premium | 4.60% |
| Cost of Equity | 2,145.87% |
| Cost of Debt | 5.98% |
| WACC | 6.36% |