As of 2025-07-19, the Intrinsic Value of Babcock & Wilcox Enterprises Inc (BW) is 1.89 USD. This BW valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 1.04 USD, the upside of Babcock & Wilcox Enterprises Inc is 81.50%.
The range of the Intrinsic Value is 1.17 - 2.89 USD
Based on its market price of 1.04 USD and our intrinsic valuation, Babcock & Wilcox Enterprises Inc (BW) is undervalued by 81.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.31) - (0.07) | (0.79) | -176.1% |
| DCF (Growth 10y) | 1.17 - 2.89 | 1.89 | 81.5% |
| DCF (EBITDA 5y) | (0.62) - (0.24) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 1.63 - 2.13 | 1.87 | 79.9% |
| Fair Value | -3.31 - -3.31 | -3.31 | -418.02% |
| P/E | (10.58) - (11.46) | (10.86) | -1144.7% |
| EV/EBITDA | (4.34) - (3.59) | (3.99) | -483.3% |
| EPV | 6.25 - 6.42 | 6.34 | 509.6% |
| DDM - Stable | (1.66) - (3.34) | (2.50) | -340.7% |
| DDM - Multi | (0.38) - (0.63) | (0.48) | -145.8% |
| Market Cap (mil) | 102.34 |
| Beta | 4.29 |
| Outstanding shares (mil) | 98.40 |
| Enterprise Value (mil) | 584.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 24.82% |
| Cost of Debt | 6.93% |
| WACC | 8.26% |