As of 2024-12-12, the Intrinsic Value of Bluegreen Vacations Holding Corp (BVH) is
64.38 USD. This BVH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 75.00 USD, the upside of Bluegreen Vacations Holding Corp is
-14.20%.
The range of the Intrinsic Value is (68.70) - 4,234.17 USD
64.38 USD
Intrinsic Value
BVH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(68.70) - 4,234.17 |
64.38 |
-14.2% |
| DCF (Growth 10y) |
(27.79) - 5,644.04 |
147.50 |
96.7% |
| DCF (EBITDA 5y) |
101.69 - 278.26 |
170.24 |
127.0% |
| DCF (EBITDA 10y) |
155.72 - 521.83 |
292.67 |
290.2% |
| Fair Value |
84.52 - 84.52 |
84.52 |
12.69% |
| P/E |
200.47 - 470.21 |
284.36 |
279.1% |
| EV/EBITDA |
(15.91) - 89.27 |
37.78 |
-49.6% |
| EPV |
(219.92) - (228.44) |
(224.18) |
-398.9% |
| DDM - Stable |
150.83 - 668.23 |
409.53 |
446.0% |
| DDM - Multi |
383.51 - 1,357.28 |
602.12 |
702.8% |
BVH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
273.76 |
| Beta |
1.89 |
| Outstanding shares (mil) |
3.65 |
| Enterprise Value (mil) |
1,055.06 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.65% |
| Cost of Debt |
10.38% |
| WACC |
7.64% |