What is Manhattan Bridge Capital, Inc worth?
With the base-case assumptions below, a discounted cash flow model on Manhattan Bridge Capital, Inc's reported free cash flow gives $7.67 per share. The share price was $3.90 on September 25, 2026, 49% 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 | -0.5% | 10.0% | $4.75 | +22% |
| Base | 4.5% | 9.0% | $7.67 | +97% |
| Bull | 9.5% | 8.0% | $13.35 | +242% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $9.75 | $10.38 | $11.15 | $12.11 | $13.35 |
| 8.0% | $8.20 | $8.61 | $9.09 | $9.67 | $10.38 |
| 9.0% | $7.07 | $7.35 | $7.67 | $8.04 | $8.49 |
| 10.0% | $6.20 | $6.40 | $6.63 | $6.88 | $7.18 |
| 11.0% | $5.52 | $5.67 | $5.83 | $6.01 | $6.22 |
Where the presets come from
Base: years 1 to 5 grow at Manhattan Bridge Capital, Inc's revenue growth rate over the last 5 fiscal years (4.3% 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