What is BK Technologies Corp worth?
With the base-case assumptions below, a discounted cash flow model on BK Technologies Corp's reported free cash flow gives $156.38 per share. The share price was $74.78 on September 25, 2026, 52% 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 | 9.5% | 10.0% | $99.53 | +33% |
| Base | 14.5% | 9.0% | $156.38 | +109% |
| Bull | 19.5% | 8.0% | $269.59 | +261% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $200.34 | $214.02 | $230.74 | $251.63 | $278.51 |
| 8.0% | $167.34 | $176.21 | $186.69 | $199.27 | $214.65 |
| 9.0% | $143.32 | $149.38 | $156.38 | $164.55 | $174.19 |
| 10.0% | $125.10 | $129.41 | $134.30 | $139.88 | $146.33 |
| 11.0% | $110.83 | $113.99 | $117.53 | $121.50 | $126.01 |
Where the presets come from
Base: years 1 to 5 grow at BK Technologies Corp's revenue growth rate over the last 5 fiscal years (14.3% 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