As of 2025-07-04, the Intrinsic Value of Burnham Holdings Inc (BURCA) is 35.17 USD. This BURCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.30 USD, the upside of Burnham Holdings Inc is 44.70%.
The range of the Intrinsic Value is 26.42 - 50.60 USD
Based on its market price of 24.30 USD and our intrinsic valuation, Burnham Holdings Inc (BURCA) is undervalued by 44.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.42 - 50.60 | 35.17 | 44.7% |
| DCF (Growth 10y) | 27.94 - 52.33 | 36.80 | 51.4% |
| DCF (EBITDA 5y) | 48.27 - 74.39 | 62.29 | 156.3% |
| DCF (EBITDA 10y) | 46.29 - 77.40 | 61.61 | 153.5% |
| Fair Value | 84.19 - 84.19 | 84.19 | 246.48% |
| P/E | 45.40 - 81.10 | 54.00 | 122.2% |
| EV/EBITDA | 44.90 - 74.93 | 58.20 | 139.5% |
| EPV | 20.76 - 33.50 | 27.13 | 11.7% |
| DDM - Stable | 20.37 - 47.38 | 33.87 | 39.4% |
| DDM - Multi | 26.69 - 49.22 | 34.68 | 42.7% |
| Market Cap (mil) | 88.98 |
| Beta | 0.01 |
| Outstanding shares (mil) | 3.66 |
| Enterprise Value (mil) | 106.76 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.49% |
| Cost of Debt | 5.00% |
| WACC | 8.33% |