As of 2025-06-19, the Intrinsic Value of Bassett Furniture Industries Inc (BSET) is 21.95 USD. This BSET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.49 USD, the upside of Bassett Furniture Industries Inc is 41.70%.
The range of the Intrinsic Value is 16.50 - 36.03 USD
Based on its market price of 15.49 USD and our intrinsic valuation, Bassett Furniture Industries Inc (BSET) is undervalued by 41.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.50 - 36.03 | 21.95 | 41.7% |
| DCF (Growth 10y) | 29.50 - 67.52 | 40.14 | 159.2% |
| DCF (EBITDA 5y) | 17.72 - 20.82 | 19.38 | 25.1% |
| DCF (EBITDA 10y) | 25.59 - 31.55 | 28.59 | 84.6% |
| Fair Value | -3.82 - -3.82 | -3.82 | -124.67% |
| P/E | (7.70) - (9.66) | (9.04) | -158.3% |
| EV/EBITDA | 7.62 - 21.23 | 12.01 | -22.5% |
| EPV | 20.35 - 25.15 | 22.75 | 46.9% |
| DDM - Stable | (8.38) - (27.90) | (18.14) | -217.1% |
| DDM - Multi | 15.20 - 39.55 | 21.99 | 42.0% |
| Market Cap (mil) | 134.76 |
| Beta | 0.41 |
| Outstanding shares (mil) | 8.70 |
| Enterprise Value (mil) | 98.70 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.42% |
| Cost of Debt | 5.00% |
| WACC | 7.42% |