Fair value (multi-method)
Four independent methods triangulate what BG is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$35.97
Method range
$25.57 – $133.67
median $57.13
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $35.97 | -71.56% |
| Exit multiple | $78.29 | -38.09% |
| Analyst target | $133.67 | +5.70% |
| Graham number | $25.57 | -79.78% |
- Forward DCF$35.97
- Exit multiple$78.29
- Analyst target$133.67
- Graham number$25.57
Stock price
$126.46
EPS (TTM)
$4.30
5Y EPS CAGR
-8.6%
Fair value @ hist. growth
$35.97
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied EPS growth
7.5%
per year over your projection horizon
Margin of safety -251.6% vs hist-growth DCF
Historical 5Y CAGR
-8.6%
Your model implies
7.5%
Analyst consensus for next year implies 113% — beyond the model's annualised scale. Consensus reflects a one-step EPS estimate vs TTM, not a multi-year CAGR.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.7% | 3.8% | 2.7% | 1.4% | -0.1% | -1.9% |
| 6.7% | 6.6% | 5.7% | 4.7% | 3.6% | 2.3% |
| 7.7% | 9.1% | 8.3% | 7.5% | 6.6% | 5.6% |
| 8.7% | 11.3% | 10.7% | 10.0% | 9.3% | 8.4% |
| 9.7% | 13.4% | 12.9% | 12.3% | 11.6% | 10.9% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$14.7B
Total debt − cash
Beta
0.63
Vs market benchmark
Annual diluted EPS
Per-share earnings by fiscal year — last 5 years anchor the CAGR reference above.
Frequently asked questions
Bunge Global S.A. (BG) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation