A meaningful DCF fair value isn't available for Bending Spoons S.p.A. (BSP) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$33.04
Market-Implied Growth
N/A
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for BSP (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $204.3M · 0.67B shares · net debt $2.0B
Estimated Fair Value
$0.83
-97.5% vs $33.04
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $33.04; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.4% | $1.47 | $1.71 | $1.98 | $2.29 | $2.65 |
| 10.4% | $0.95 | $1.13 | $1.33 | $1.56 | $1.82 |
| 11.4% | $0.54 | $0.68 | $0.83 | $1.00 | $1.20 |
| 12.4% | $0.20 | $0.31 | $0.43 | $0.57 | $0.72 |
| 13.4% | N/A | $0.01 | $0.11 | $0.21 | $0.33 |
