As of 2024-07-27, the Intrinsic Value of Big 5 Sporting Goods Corp (BGFV) is
24.19 USD. This BGFV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.77 USD, the upside of Big 5 Sporting Goods Corp is
%.
The range of the Intrinsic Value is 17.59 - 39.44 USD
24.19 USD
Intrinsic Value
BGFV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
17.59 - 39.44 |
24.19 |
773.3% |
| DCF (Growth 10y) |
21.70 - 45.34 |
28.89 |
942.9% |
| DCF (EBITDA 5y) |
10.57 - 15.53 |
11.87 |
328.7% |
| DCF (EBITDA 10y) |
15.55 - 21.97 |
17.42 |
529.0% |
| Fair Value |
-17.17 - -17.17 |
-17.17 |
-719.96% |
| P/E |
(6.36) - 0.59 |
(3.84) |
-238.6% |
| EV/EBITDA |
(0.54) - 2.77 |
1.04 |
-62.6% |
| EPV |
28.34 - 36.03 |
32.19 |
1062.0% |
| DDM - Stable |
(7.13) - (22.11) |
(14.62) |
-627.8% |
| DDM - Multi |
14.55 - 35.35 |
20.65 |
645.4% |
BGFV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
62.66 |
| Beta |
-0.05 |
| Outstanding shares (mil) |
22.62 |
| Enterprise Value (mil) |
65.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.77% |
| Cost of Debt |
7.06% |
| WACC |
6.46% |