As of 2024-07-27, the Intrinsic Value of B&G Foods Inc (BGS) is
21.45 USD. This B&G valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.53 USD, the upside of B&G Foods Inc is
%.
The range of the Intrinsic Value is 2.14 - 153.99 USD
21.45 USD
Intrinsic Value
B&G Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.14 - 153.99 |
21.45 |
151.4% |
| DCF (Growth 10y) |
5.03 - 160.06 |
24.99 |
193.0% |
| DCF (EBITDA 5y) |
(4.42) - 7.23 |
0.60 |
-93.0% |
| DCF (EBITDA 10y) |
0.89 - 19.12 |
8.35 |
-2.1% |
| Fair Value |
-6.94 - -6.94 |
-6.94 |
-181.39% |
| P/E |
(17.27) - (28.24) |
(21.70) |
-354.3% |
| EV/EBITDA |
(12.65) - 10.47 |
(2.51) |
-129.5% |
| EPV |
3.93 - 39.26 |
21.60 |
153.2% |
| DDM - Stable |
(13.70) - (51.54) |
(32.62) |
-482.4% |
| DDM - Multi |
5.44 - 16.34 |
8.22 |
-3.7% |
B&G Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
674.30 |
| Beta |
0.29 |
| Outstanding shares (mil) |
79.05 |
| Enterprise Value (mil) |
2,669.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.76% |
| Cost of Debt |
9.25% |
| WACC |
6.76% |