BG
Bunge Ltd
Price:  
94.23 
USD
Volume:  
2,250,364.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BG Intrinsic Value

71.70 %
Upside

As of 2024-02-23, the Intrinsic Value of Bunge Ltd (BG) is 161.81 USD. This BG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.23 USD, the upside of Bunge Ltd is 71.70%.

The range of the Intrinsic Value is 137.11 - 197.14 USD

94.23 USD
Stock Price
161.81 USD
Intrinsic Value
Intrinsic Value Details

BG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 137.11 - 197.14 161.81 71.7%
DCF (Growth 10y) 155.29 - 215.96 180.36 91.4%
DCF (EBITDA 5y) 121.95 - 172.40 142.49 51.2%
DCF (EBITDA 10y) 142.42 - 193.62 163.47 73.5%
Fair Value 67.55 - 67.55 67.55 -28.31%
P/E 140.87 - 202.93 168.75 79.1%
EV/EBITDA 100.54 - 183.96 134.11 42.3%
EPV 129.34 - 161.73 145.53 54.4%
DDM - Stable 101.81 - 192.12 146.96 56.0%
DDM - Multi 98.73 - 145.27 117.58 24.8%

BG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,690.68
Beta 0.23
Outstanding shares (mil) 145.29
Enterprise Value (mil) 16,699.68
Market risk premium 4.60%
Cost of Equity 8.31%
Cost of Debt 5.52%
WACC 7.31%