Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
€179.11
Intrinsic €238.81 · 25% MOS
Current price: €32.24
Base-case summary
Our base-case DCF for Basic-Fit NV (BFIT.XAMS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 41.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from €369M in trailing free cash flow, this produces an intrinsic value of €238.81 per share. A 25% safety margin gives a fair value of €179.11, suggesting the stock is currently 456% undervalued against the €32.24 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
€369M
Cash & equivalents
€114M
Total debt
€3.2B
Shares outstanding
65M