As of 2024-07-27, the Intrinsic Value of B. Riley Financial Inc (RILY) is
3.28 USD. This RILY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.52 USD, the upside of B. Riley Financial Inc is
%.
The range of the Intrinsic Value is (54.72) - 437.88 USD
RILY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(54.72) - 437.88 |
3.28 |
-82.3% |
| DCF (Growth 10y) |
(10.56) - 861.18 |
91.43 |
393.7% |
| DCF (EBITDA 5y) |
(55.97) - 55.47 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(13.06) - 223.43 |
48.72 |
163.1% |
| Fair Value |
-137.12 - -137.12 |
-137.12 |
-840.38% |
| P/E |
(46.18) - (72.51) |
(57.86) |
-412.4% |
| EV/EBITDA |
(89.84) - (38.10) |
(81.02) |
-537.5% |
| EPV |
(83.44) - (0.13) |
(41.79) |
-325.6% |
| DDM - Stable |
(15.77) - (35.48) |
(25.62) |
-238.4% |
| DDM - Multi |
(4.62) - (8.90) |
(6.15) |
-133.2% |
RILY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
561.16 |
| Beta |
2.13 |
| Outstanding shares (mil) |
30.30 |
| Enterprise Value (mil) |
4,604.46 |
| Market risk premium |
4.60% |
| Cost of Equity |
22.13% |
| Cost of Debt |
13.07% |
| WACC |
10.63% |