BSET
Bassett Furniture Industries Inc
Price:  
15.50 
USD
Volume:  
19,051.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSET Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Bassett Furniture Industries Inc (BSET) is 24.52 USD. This BSET valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.50 USD, the upside of Bassett Furniture Industries Inc is %.

The range of the Intrinsic Value is 17.05 - 59.52 USD

15.50 USD
Stock Price
24.52 USD
Intrinsic Value
Intrinsic Value Details

BSET Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.05 - 59.52 24.52 58.2%
DCF (Growth 10y) 17.45 - 55.98 24.30 56.8%
DCF (EBITDA 5y) 19.74 - 24.31 21.88 41.1%
DCF (EBITDA 10y) 20.32 - 26.36 23.06 48.8%
Fair Value -1.82 - -1.82 -1.82 -111.72%
P/E (4.41) - 1.52 (1.82) -111.7%
EV/EBITDA 14.09 - 17.82 15.76 1.7%
EPV 31.14 - 41.90 36.52 135.6%
DDM - Stable (4.51) - (27.10) (15.80) -202.0%
DDM - Multi 13.31 - 63.64 22.17 43.1%

BSET Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 136.56
Beta 0.49
Outstanding shares (mil) 8.81
Enterprise Value (mil) 84.49
Market risk premium 4.60%
Cost of Equity 6.93%
Cost of Debt 5.00%
WACC 6.92%