/
DCF Valuation
Base-case fair value
$4693.93
Intrinsic $6258.57 · 25% MOS
Current price: $335.42
Base-case summary
Our base-case DCF for Biglari Holdings Inc. (BH) 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 $81M in trailing free cash flow, this produces an intrinsic value of $6258.57 per share. A 25% safety margin gives a fair value of $4693.93, suggesting the stock is currently 1299% undervalued against the $335.42 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
$81M
Cash & equivalents
$200M
Total debt
$290M
Shares outstanding
211176