/
DCF Valuation
Base-case fair value
$1.57
Intrinsic $2.09 · 25% MOS
Current price: $0.39
Base-case summary
Our base-case DCF for BGM Group Ltd. (BGM) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $304105 in trailing free cash flow, this produces an intrinsic value of $2.09 per share. A 25% safety margin gives a fair value of $1.57, suggesting the stock is currently 303% undervalued against the $0.39 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
$304105
Cash & equivalents
$10M
Total debt
$0
Shares outstanding
7M