As of 2025-06-20, the Intrinsic Value of Bunge Ltd (BG) is 187.43 USD. This BG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.55 USD, the upside of Bunge Ltd is 119.10%.
The range of the Intrinsic Value is 157.75 - 230.86 USD
Based on its market price of 85.55 USD and our intrinsic valuation, Bunge Ltd (BG) is undervalued by 119.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 157.75 - 230.86 | 187.43 | 119.1% |
| DCF (Growth 10y) | 158.30 - 222.32 | 184.41 | 115.6% |
| DCF (EBITDA 5y) | 130.71 - 162.05 | 145.41 | 70.0% |
| DCF (EBITDA 10y) | 145.73 - 179.57 | 161.45 | 88.7% |
| Fair Value | 203.50 - 203.50 | 203.50 | 137.87% |
| P/E | 109.89 - 161.82 | 131.16 | 53.3% |
| EV/EBITDA | 101.25 - 138.83 | 122.15 | 42.8% |
| EPV | 153.24 - 190.72 | 171.98 | 101.0% |
| DDM - Stable | 66.66 - 130.59 | 98.63 | 15.3% |
| DDM - Multi | 77.04 - 116.87 | 92.82 | 8.5% |
| Market Cap (mil) | 11,497.92 |
| Beta | 0.40 |
| Outstanding shares (mil) | 134.40 |
| Enterprise Value (mil) | 14,969.92 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.58% |
| Cost of Debt | 5.08% |
| WACC | 6.31% |