DCF Valuation
Bavarian Nordic A/S ADR (BVNRY) DCF Valuation — Is BVNRY overvalued?
The estimated DCF fair value of one Bavarian Nordic A/S ADR (BVNRY) share is $5.26. Compared to the current market price of $9.18, the stock is overvalued by 42.7%.
DCF fair value
$5.26
Market price
$9.18
Upside / downside
−42.7%
Prefer the inverse question? See what growth rate the market is pricing into BVNRY →
Bavarian Nordic A/S ADR (BVNRY) DCF valuation FAQ
What is the DCF fair value of Bavarian Nordic A/S ADR (BVNRY)?
The discounted-cash-flow model estimates the intrinsic fair value of one Bavarian Nordic A/S ADR (BVNRY) share at $5.26, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Bavarian Nordic A/S ADR (BVNRY) overvalued or undervalued?
Against the current market price of $9.18, the DCF fair value of $5.26 implies BVNRY is overvalued by 42.7%.
How is the BVNRY DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Bavarian Nordic A/S ADR's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Bavarian Nordic A/S ADR files a new quarterly or annual report.
How this BVNRY valuation is built
The model projects ten years of Bavarian Nordic A/S ADR's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Bavarian Nordic A/S ADR's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Bavarian Nordic A/S ADR files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.