Bold Eagle Acquisition Corp. (BEAG) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

—

Levered DCF

—

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

18.1

Safe zone

Rating

B-

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022
P/E	34.13×	146.66×	698.58×	-656.67×
P/B	-34.54×	1.19×	-8,611.48×	-645.63×
P/S	0×	0×	0×	0×
EV / EBITDA	0×	-1,184.55×	-278,595.79×	-657.76×
Gross margin	0.0%	0.0%	0.0%	0.0%
Operating margin	0.0%	0.0%	0.0%	0.0%
Net margin	0.0%	0.0%	0.0%	0.0%
Current ratio	1.65×	1.14×	0×	1.18×
Debt / equity	-0.07×	0×	-15.64×	-1.17×
Interest coverage	0×	0×	0×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022
Return on equity	-101.8%	0.8%	-1233.8%	98.3%
Return on invested capital	0.0%	-0.1%	-0.2%	-569.6%
Return on assets	3.0%	0.8%	80.1%	-85.1%
Free cash flow yield	-0.3%	-0.1%	0.0%	0.0%
Earnings yield	2.9%	0.7%	0.1%	-0.2%
Enterprise value	$273.3M	$300.1M	$299.5M	$299.5M
Net debt / EBITDA	0×	-2.26×	-505.09×	-1.19×
Cash conversion cycle (days)	0	0	0	0