investorscraft@gmail.com

Intrinsic ValueBGC Group, Inc (BGC)

Previous Close$10.17
Intrinsic Value
Upside potential
Previous Close
$10.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

BGC Group, Inc operates as a leading global brokerage and financial technology company, specializing in capital markets, real estate, and insurance. The firm generates revenue primarily through transaction-based fees, brokerage services, and technology solutions, serving institutional clients across fixed income, foreign exchange, and equities. Its hybrid model combines human expertise with proprietary electronic trading platforms, positioning it competitively in a sector increasingly driven by automation and efficiency. BGC’s diversified offerings and global footprint allow it to capitalize on market volatility and liquidity demands, reinforcing its role as a key intermediary in wholesale financial markets. The company’s ability to integrate voice and electronic trading provides a differentiated value proposition, appealing to clients seeking flexibility and execution speed. With a strong presence in major financial hubs, BGC maintains a resilient market position despite cyclical industry pressures.

Revenue Profitability And Efficiency

BGC reported revenue of $2.21 billion for FY 2024, with net income of $127 million, reflecting a net margin of approximately 5.8%. Operating cash flow stood at $315 million, underscoring solid cash generation relative to earnings. Capital expenditures of $29.6 million suggest disciplined reinvestment, aligning with the company’s focus on technology-driven efficiency. The diluted EPS of $0.25 indicates modest but stable profitability.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams and scalable technology infrastructure. Operating cash flow coverage of net income (2.5x) highlights strong cash conversion, while a capital-light model allows for efficient deployment of resources. BGC’s ability to maintain profitability amid market fluctuations demonstrates resilience, though leverage to trading volumes introduces cyclicality.

Balance Sheet And Financial Health

BGC’s balance sheet shows $711.6 million in cash and equivalents against $1.48 billion in total debt, indicating a leveraged but manageable position. The liquidity buffer provides flexibility, while debt levels reflect strategic investments in technology and expansion. Shareholders’ equity remains supportive, though the debt-to-equity ratio warrants monitoring given interest rate sensitivity.

Growth Trends And Dividend Policy

Growth is likely tied to market activity and technological adoption, with cyclical trends influencing top-line performance. The annual dividend of $0.07 per share signals a modest but consistent return of capital, prioritizing reinvestment over aggressive payouts. Share count stability (473.4 million outstanding) suggests limited dilution, supporting per-share metrics.

Valuation And Market Expectations

Trading at a P/E multiple derived from $0.25 EPS, BGC’s valuation reflects its niche positioning and cyclical exposure. Market expectations likely hinge on electronic trading adoption and macro conditions, with investors weighing growth potential against brokerage industry headwinds.

Strategic Advantages And Outlook

BGC’s hybrid brokerage model and technological investments provide a competitive edge in an evolving market. The outlook depends on sustained demand for liquidity and execution services, with opportunities in electronic trading offsetting potential cyclical downturns. Strategic focus on efficiency and client diversification should bolster long-term resilience.

Sources

Company filings (10-K), investor disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount