What is Bellring Brands, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Bellring Brands, Inc.'s reported free cash flow gives $57.35 per share. The share price was $7.91 on September 25, 2026, 86% 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 | 10.0% | 10.0% | $31.53 | +299% |
| Base | 15.0% | 9.0% | $57.35 | +625% |
| Bull | 20.0% | 8.0% | $105.43 | +1,233% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $76.90 | $83.00 | $90.44 | $99.76 | $111.73 |
| 8.0% | $62.22 | $66.17 | $70.84 | $76.45 | $83.30 |
| 9.0% | $51.53 | $54.23 | $57.35 | $60.99 | $65.29 |
| 10.0% | $43.43 | $45.35 | $47.53 | $50.02 | $52.89 |
| 11.0% | $37.09 | $38.50 | $40.08 | $41.85 | $43.85 |
Where the presets come from
Base: years 1 to 5 grow at Bellring Brands, Inc.'s revenue growth rate over the last 5 fiscal years (18.6% 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