Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
46.99 USD43.79 USD55.45 USD
+191%
43.79 USDCurrent price is 190.9% above the base model value.
B
Consumer DefensiveFarm ProductsUnited States
BG.US · Bunge Global SA
NYQ · US · USD
Latest price127.37 USD
30D-4.83%
Vs. base value+15.9%
Research summary
BG.US latest organized financial period shows revenue grew +32.43% YoY and net income declined -28.23% YoY. Current price is about 127 USD, while the model base case is about 110 USD; the current price sits +15.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue70B USD
Net income816M USD
Free cash flow-879M USD
Operating cash flow844M USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price127.37 USD
Base value109.85 USD
Vs. base+15.9%
Price date2026/04/28
111.26 USD109.85 USD111.26 USD
+15.95%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
125.43 USD116.88 USD148.01 USD
+8.98%
116.88 USDCurrent price is close to the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth11.5%
Current price implies roughly 11.5% annualized FCF growth.
11.5%Current price implies roughly 11.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
119.69 USD119.69 USD119.69 USD
+6.42%
119.69 USDCurrent price is close to the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 70B USD | 816M USD | -879M USD | 4.91 |
| 2024/12/30 | Annual | 53B USD | 1B USD | 524M USD | 7.99 |
| 2023/12/30 | Annual | 60B USD | 2B USD | 2B USD | 14.87 |
| 2022/12/30 | Annual | 67B USD | 2B USD | -6B USD | 10.51 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement