BGFV
Big 5 Sporting Goods Corp
Price:  
3.22 
USD
Volume:  
270,914.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BGFV Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Big 5 Sporting Goods Corp (BGFV) is 22.79 USD. This BGFV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.22 USD, the upside of Big 5 Sporting Goods Corp is %.

The range of the Intrinsic Value is 16.61 - 36.93 USD

3.22 USD
Stock Price
22.79 USD
Intrinsic Value
Intrinsic Value Details

BGFV Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 16.61 - 36.93 22.79 607.8%
DCF (Growth 10y) 20.47 - 42.46 27.20 744.8%
DCF (EBITDA 5y) 10.84 - 14.77 12.08 275.2%
DCF (EBITDA 10y) 15.59 - 20.98 17.44 441.6%
Fair Value -17.17 - -17.17 -17.17 -633.32%
P/E (6.22) - 0.70 (3.12) -197.0%
EV/EBITDA (0.57) - 2.81 1.00 -68.9%
EPV 27.04 - 34.94 30.99 862.5%
DDM - Stable (6.80) - (20.67) (13.74) -526.6%
DDM - Multi 13.78 - 32.89 19.47 504.6%

BGFV Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 72.84
Beta 0.28
Outstanding shares (mil) 22.62
Enterprise Value (mil) 75.49
Market risk premium 4.60%
Cost of Equity 7.03%
Cost of Debt 7.06%
WACC 6.72%