As of 2025-05-10, the Intrinsic Value of Bunge Ltd (BG) is 192.64 USD. This BG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 77.35 USD, the upside of Bunge Ltd is 149.1%.

The range of the Intrinsic Value is 160.87 - 240.02 USD.

Is BG undervalued or overvalued?

Based on its market price of 77.35 USD and our intrinsic valuation, Bunge Ltd (BG) is undervalued by 149.1%.

77.35 USD

Stock Price

192.64 USD

Intrinsic Value

Intrinsic Value Details

BG Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	160.87 - 240.02	192.64	149.1%
DCF (Growth Exit 10Y)	161.4 - 231.03	189.49	145.0%
DCF (EBITDA Exit 5Y)	132.87 - 168.62	152.70	97.4%
DCF (EBITDA Exit 10Y)	148.22 - 186.43	168.41	117.7%
Peter Lynch Fair Value	204.15 - 204.15	204.15	163.93%
P/E Multiples	106.34 - 154.34	125.33	62.0%
EV/EBITDA Multiples	103.04 - 136.84	120.39	55.6%
Earnings Power Value	156.41 - 197.38	176.90	128.7%
Dividend Discount Model - Stable	67.44 - 135.8	101.62	31.4%
Dividend Discount Model - Multi Stages	78 - 121.84	95.09	22.9%

BG Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Mondelez International Inc	62.04 - 109.21	79.66	20.0%
Kraft Heinz Co	23.1 - 48.74	32.60	16.2%
General Mills Inc	66.06 - 135.27	90.66	66.4%
Archer-Daniels-Midland Co	124.82 - 165.44	146.75	202.4%
Tyson Foods Inc	35.07 - 144.36	61.67	11.5%
Pilgrims Pride Corp	65.44 - 104.6	80.44	70.9%
Ingredion Inc	147.04 - 242.8	182.93	33.4%
Darling Ingredients Inc	23.67 - 173.95	51.71	51.9%
Sanderson Farms Inc	318.44 - 465.14	375.47	84.1%
Golden Growers Cooperative	1.54 - 4.8	2.34	-54.2%

BG Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	10,363
Beta	0.32
Outstanding shares (mil)	134
Enterprise Value (mil)	13,835

Market risk premium	5.1%
Cost of Equity	7.45%
Cost of Debt	5.1%
WACC	6.2%