As of 2024-12-14, the Intrinsic Value of B&G Foods Inc (BGS) is
23.40 USD. This B&G valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 7.83 USD, the upside of B&G Foods Inc is
198.90%.
The range of the Intrinsic Value is 3.24 - 162.94 USD
23.40 USD
Intrinsic Value
B&G Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
3.24 - 162.94 |
23.40 |
198.9% |
| DCF (Growth 10y) |
6.64 - 169.68 |
27.47 |
250.8% |
| DCF (EBITDA 5y) |
(2.11) - 7.99 |
1.96 |
-74.9% |
| DCF (EBITDA 10y) |
3.81 - 20.67 |
10.54 |
34.7% |
| Fair Value |
-1.66 - -1.66 |
-1.66 |
-121.19% |
| P/E |
(5.08) - (6.67) |
(5.48) |
-170.0% |
| EV/EBITDA |
(11.49) - 10.95 |
(0.20) |
-102.6% |
| EPV |
5.69 - 40.41 |
23.05 |
194.4% |
| DDM - Stable |
(3.55) - (14.62) |
(9.09) |
-216.0% |
| DDM - Multi |
6.11 - 19.79 |
9.36 |
19.6% |
B&G Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
619.82 |
| Beta |
-0.54 |
| Outstanding shares (mil) |
79.16 |
| Enterprise Value (mil) |
2,645.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.29% |
| Cost of Debt |
8.78% |
| WACC |
6.39% |