As of 2025-01-16, the Intrinsic Value of B&G Foods Inc (BGS) is
23.12 USD. This B&G valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.41 USD, the upside of B&G Foods Inc is
260.70%.
The range of the Intrinsic Value is 2.97 - 166.56 USD
23.12 USD
Intrinsic Value
B&G Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.97 - 166.56 |
23.12 |
260.7% |
| DCF (Growth 10y) |
6.34 - 173.42 |
27.17 |
323.8% |
| DCF (EBITDA 5y) |
(2.33) - 4.98 |
1.02 |
-84.1% |
| DCF (EBITDA 10y) |
3.53 - 17.42 |
9.58 |
49.5% |
| Fair Value |
-1.66 - -1.66 |
-1.66 |
-125.88% |
| P/E |
(4.46) - (6.17) |
(5.15) |
-180.4% |
| EV/EBITDA |
(11.49) - 6.56 |
(1.86) |
-129.0% |
| EPV |
5.44 - 40.75 |
23.09 |
260.2% |
| DDM - Stable |
(3.48) - (13.99) |
(8.74) |
-236.3% |
| DDM - Multi |
5.99 - 18.89 |
9.12 |
42.3% |
B&G Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
507.42 |
| Beta |
-0.66 |
| Outstanding shares (mil) |
79.16 |
| Enterprise Value (mil) |
2,533.08 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.40% |
| Cost of Debt |
8.78% |
| WACC |
6.41% |