BGS
B&G Foods Inc
Price:  
9.34 
USD
Volume:  
1,366,032.00
United States | Food Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

B&G Intrinsic Value

257.50 %
Upside

As of 2024-02-23, the Intrinsic Value of B&G Foods Inc (BGS) is 33.39 USD. This B&G valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.34 USD, the upside of B&G Foods Inc is 257.50%.

The range of the Intrinsic Value is 9.65 - 164.51 USD

9.34 USD
Stock Price
33.39 USD
Intrinsic Value
Intrinsic Value Details

B&G Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 9.65 - 164.51 33.39 257.5%
DCF (Growth 10y) 14.29 - 174.29 39.05 318.1%
DCF (EBITDA 5y) 2.97 - 21.20 10.45 11.9%
DCF (EBITDA 10y) 9.58 - 34.28 19.46 108.4%
Fair Value -2.82 - -2.82 -2.82 -130.23%
P/E (7.29) - 3.54 (2.89) -130.9%
EV/EBITDA (3.41) - 25.74 7.09 -24.1%
EPV 8.40 - 38.40 23.40 150.5%
DDM - Stable (4.98) - (18.51) (11.74) -225.7%
DDM - Multi 10.05 - 29.69 15.09 61.6%

B&G Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 734.31
Beta 0.88
Outstanding shares (mil) 78.62
Enterprise Value (mil) 2,861.01
Market risk premium 4.60%
Cost of Equity 7.35%
Cost of Debt 7.63%
WACC 6.02%