/
DCF Valuation
Base-case fair value
$217.50
Intrinsic $289.99 · 25% MOS
Current price: $80.00
Base-case summary
Our base-case DCF for BK Technologies Corp (BKTI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 39.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $22M in trailing free cash flow, this produces an intrinsic value of $289.99 per share. A 25% safety margin gives a fair value of $217.50, suggesting the stock is currently 172% undervalued against the $80.00 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
$22M
Cash & equivalents
$29M
Total debt
$1M
Shares outstanding
4M