As of 2024-07-27, the Intrinsic Value of Bassett Furniture Industries Inc (BSET) is
20.54 USD. This BSET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 13.45 USD, the upside of Bassett Furniture Industries Inc is
%.
The range of the Intrinsic Value is 14.83 - 42.18 USD
20.54 USD
Intrinsic Value
BSET Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.83 - 42.18 |
20.54 |
52.7% |
| DCF (Growth 10y) |
18.00 - 50.91 |
24.90 |
85.1% |
| DCF (EBITDA 5y) |
21.37 - 29.19 |
25.87 |
92.3% |
| DCF (EBITDA 10y) |
22.68 - 32.08 |
27.75 |
106.3% |
| Fair Value |
-8.59 - -8.59 |
-8.59 |
-163.84% |
| P/E |
(18.86) - 1.80 |
(10.95) |
-181.4% |
| EV/EBITDA |
5.82 - 17.29 |
11.12 |
-17.3% |
| EPV |
31.41 - 39.83 |
35.62 |
164.8% |
| DDM - Stable |
(22.87) - (111.47) |
(67.17) |
-599.4% |
| DDM - Multi |
15.29 - 57.81 |
24.17 |
79.7% |
BSET Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
118.23 |
| Beta |
0.71 |
| Outstanding shares (mil) |
8.79 |
| Enterprise Value (mil) |
75.58 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.82% |
| Cost of Debt |
5.00% |
| WACC |
6.81% |