BSET
Bassett Furniture Industries Inc
Price:  
15.49 
USD
Volume:  
32,889.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSET Intrinsic Value

41.70 %
Upside

What is the intrinsic value of BSET?

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

Is BSET undervalued or overvalued?

Based on its market price of 15.49 USD and our intrinsic valuation, Bassett Furniture Industries Inc (BSET) is undervalued by 41.70%.

15.49 USD
Stock Price
21.95 USD
Intrinsic Value
Intrinsic Value Details

BSET Intrinsic Value - Valuation Summary

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%

BSET Intrinsic Value - Key Valuation Metrics

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%