As of 2025-01-19, the Intrinsic Value of Bunge Ltd (BG) is
309.02 USD. This BG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 79.54 USD, the upside of Bunge Ltd is
288.50%.
The range of the Intrinsic Value is 262.63 - 376.63 USD
309.02 USD
Intrinsic Value
BG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
262.63 - 376.63 |
309.02 |
288.5% |
| DCF (Growth 10y) |
292.21 - 407.28 |
339.26 |
326.5% |
| DCF (EBITDA 5y) |
257.21 - 296.55 |
284.34 |
257.5% |
| DCF (EBITDA 10y) |
288.48 - 337.96 |
318.53 |
300.5% |
| Fair Value |
74.38 - 74.38 |
74.38 |
-6.49% |
| P/E |
251.32 - 306.97 |
273.62 |
244.0% |
| EV/EBITDA |
207.39 - 258.85 |
239.61 |
201.2% |
| EPV |
181.58 - 226.59 |
204.08 |
156.6% |
| DDM - Stable |
132.12 - 253.02 |
192.57 |
142.1% |
| DDM - Multi |
171.24 - 258.29 |
206.18 |
159.2% |
BG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,617.00 |
| Beta |
0.17 |
| Outstanding shares (mil) |
133.48 |
| Enterprise Value (mil) |
10,617.00 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
5.00% |
| WACC |
6.97% |