As of 2026-04-03, the Intrinsic Value of Bt Brands Inc (BTBD) is 4.32 USD. This BTBD valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 1.89 USD, the upside of Bt Brands Inc is 128.60%.
The range of the Intrinsic Value is 3.21 - 5.49 USD
Based on its market price of 1.89 USD and our intrinsic valuation, Bt Brands Inc (BTBD) is undervalued by 128.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (7.42) - (2.97) | (4.16) | -320.2% |
| DCF (Growth 10y) | (2.99) - (6.87) | (4.04) | -313.6% |
| DCF (EBITDA 5y) | 3.21 - 5.49 | 4.32 | 128.6% |
| DCF (EBITDA 10y) | 8.32 - 14.97 | 11.45 | 505.7% |
| Fair Value | -0.76 - -0.76 | -0.76 | -140.26% |
| P/E | (0.72) - (1.02) | (0.88) | -146.3% |
| EV/EBITDA | 0.69 - 1.09 | 0.89 | -53.0% |
| EPV | (0.86) - (1.08) | (0.97) | -151.2% |
| DDM - Stable | (1.85) - (5.75) | (3.80) | -301.0% |
| DDM - Multi | (2.58) - (6.14) | (3.62) | -291.5% |
| Market Cap (mil) | 11.62 |
| Beta | 0.35 |
| Outstanding shares (mil) | 6.15 |
| Enterprise Value (mil) | 12.48 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.07% |
| Cost of Debt | 5.50% |
| WACC | 5.80% |