BGM Group Ltd. (BGM)

Pharmaceutical Preparations

Latest Price

$0.28

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

Norm. op. income: $769,116 (median of 6yr)

Tax rate: 12%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$0.09

69% downside

Base FCF: $304,105 (median of recent 5yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.08

72% downside