As of 2025-07-09, the Intrinsic Value of BGSF Inc (BGSF) is 17.15 USD. This BGSF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 7.06 USD, the upside of BGSF Inc is 142.90%.
The range of the Intrinsic Value is 10.53 - 35.05 USD
Based on its market price of 7.06 USD and our intrinsic valuation, BGSF Inc (BGSF) is undervalued by 142.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 10.53 - 35.05 | 17.15 | 142.9% |
| DCF (Growth 10y) | 16.34 - 47.71 | 24.87 | 252.2% |
| DCF (EBITDA 5y) | 5.53 - 11.47 | 9.12 | 29.2% |
| DCF (EBITDA 10y) | 11.18 - 20.04 | 16.12 | 128.4% |
| Fair Value | -7.34 - -7.34 | -7.34 | -203.91% |
| P/E | (4.59) - (4.01) | (3.92) | -155.6% |
| EV/EBITDA | (4.82) - 5.19 | (1.14) | -116.1% |
| EPV | 14.84 - 22.59 | 18.71 | 165.0% |
| DDM - Stable | (2.57) - (7.49) | (5.03) | -171.2% |
| DDM - Multi | 7.80 - 18.02 | 10.92 | 54.7% |
| Market Cap (mil) | 78.44 |
| Beta | 0.67 |
| Outstanding shares (mil) | 11.11 |
| Enterprise Value (mil) | 125.44 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.76% |
| Cost of Debt | 5.78% |
| WACC | 6.58% |