BARK, Inc. (BARK) Simple Excess Return Model - Discounting Cash Flows
BARK, Inc.
BARK (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Simple Excess Return Model

Used to estimate the value of companies that have reached maturity and earn stable excess returns with little to no high growth chance. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

See our GitHub Documentation

Interactive Assumptions

Results

Estimated Value -0.189 USD
Book value of equity invested 0.569 USD
Next year's estimated book value 0.592 USD
Present value of future excess returns -0.758 USD
Excess Return per share -0.066 USD
Cost of Equity (the discount rate) 12.97%
Average historical Return on Equity 1.32%
Average historical Payout Ratio
Payout Ratio used -220%
Risk Free Rate of the 10 Year U.S. Treasury Note 4.24%

Historical and Forecasted Data

In USD

amounts of USD except for #

2025 LTM 2026 2027 2028 2029 2030
Beginning Book Value 0.786 0.568 0.568 0.592 0.617 0.643 0.671
Ending Book Value 0.568 0.569 0.592 0.617 0.643 0.671 0.699
EPS -0.19 -0.188 0.008 0.008 0.008 0.009 0.009
Return on Equity -23.59% -33.03% 1.32% 1.32% 1.32% 1.32% 1.32%
Dividend per Share
-0.017 -0.017 -0.018 -0.019 -0.02
Retained Earnings
0.024 0.025 0.026 0.027 0.028
Equity Cost per Share 0.102 0.074 0.074 0.077 0.08 0.083 0.087
Cost of Equity 12.97% 12.97% 12.97% 12.97% 12.97% 12.97% 12.97%
Excess Return -0.292 -0.261 -0.066 -0.069 -0.072 -0.075 -0.078

amounts of USD except for #

Average LTM 2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Net Income -40.72 -32.88 -32.88 -37.01 -63.58 -42.42 -42.58 -37.37 -37.08
Total Equity 101 99.53 99.53 139.4 170.5 217.1 203.7 -75.4 -46.01
Return on Equity 1.32% -33.03% -23.59% -21.7% -29.29% -20.82% 56.47% 81.23%
Dividends Paid to Common Shareholders
Payout Ratio
Shares Outstanding 166.4 174.9 175.3 177.3 176.7 156.2 137.7 166.7 166.7
EPS -0.246 -0.188 -0.19 -0.21 -0.36 -0.27 -0.31 -0.22 -0.22
Dividend per Share
Book Value 0.629 0.569 0.568 0.786 0.965 1.39 1.48 -0.452 -0.276
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us