What is Binah Capital Group, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Binah Capital Group, Inc.'s reported free cash flow gives $8.67 per share. The share price was $1.15 on September 25, 2026, 87% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 6.5% | 10.0% | $5.62 | +389% |
| Base | 11.5% | 9.0% | $8.67 | +653% |
| Bull | 16.5% | 8.0% | $14.74 | +1,182% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $10.98 | $11.70 | $12.58 | $13.67 | $15.08 |
| 8.0% | $9.25 | $9.71 | $10.26 | $10.92 | $11.73 |
| 9.0% | $7.98 | $8.30 | $8.67 | $9.09 | $9.60 |
| 10.0% | $7.02 | $7.24 | $7.50 | $7.79 | $8.13 |
| 11.0% | $6.26 | $6.43 | $6.62 | $6.82 | $7.06 |
Where the presets come from
Base: years 1 to 5 grow at Binah Capital Group, Inc.'s revenue growth rate over the last 1 fiscal years (11.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions