BWMG
Brownie's Marine Group Inc
Price:  
0.01 
USD
Volume:  
10,860.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BWMG Intrinsic Value

-58.60 %
Upside

What is the intrinsic value of BWMG?

As of 2025-07-09, the Intrinsic Value of Brownie's Marine Group Inc (BWMG) is 0.00 USD. This BWMG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.01 USD, the upside of Brownie's Marine Group Inc is -58.60%.

The range of the Intrinsic Value is (0.00) - 0.01 USD

Is BWMG undervalued or overvalued?

Based on its market price of 0.01 USD and our intrinsic valuation, Brownie's Marine Group Inc (BWMG) is overvalued by 58.60%.

0.01 USD
Stock Price
0.00 USD
Intrinsic Value
Intrinsic Value Details

BWMG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.06) - (0.02) (0.03) -669.4%
DCF (Growth 10y) (0.00) - 0.01 0.00 -58.6%
DCF (EBITDA 5y) (0.01) - (0.01) (1,234.50) -123450.0%
DCF (EBITDA 10y) 0.00 - 0.01 0.01 13.6%
Fair Value -0.01 - -0.01 -0.01 -262.51%
P/E (0.03) - (0.03) (0.03) -633.9%
EV/EBITDA (0.01) - (0.01) (0.01) -239.3%
EPV (0.03) - (0.04) (0.03) -777.4%
DDM - Stable (0.02) - (0.06) (0.04) -815.8%
DDM - Multi (0.01) - (0.02) (0.01) -293.1%

BWMG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2.20
Beta -109.80
Outstanding shares (mil) 439.19
Enterprise Value (mil) 2.62
Market risk premium 4.60%
Cost of Equity 8.80%
Cost of Debt 6.14%
WACC 7.69%