MeritValue

BGC Group, Inc.

BGCdata completeness 100%17 fiscal years on file
i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$1.66B1$1.41B2$1.61B3$1.81B3$2.44B3
Net income$153.5M4$58.9M4$38.8M4$123.2M4$155M5
Operating cash flow$417.2M6$224.4M7$405.2M8$315.4M8$394.4M8
Capital expenditure$10.1M9$10.6M10$14.9M11$29.6M11$21.5M11
Free cash flow (derived)$407.1M6$213.8M7$390.3M8$285.7M8$372.9M8
Total debt$2.1B12$2.1B13$2.13B14$2.48B15$3.33B15
Cash & equivalents$553.6M16$485M17$655.6M18$711.6M19$851.5M19
Diluted shares540.0M499.4M490.0M479.1M480.9M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
You’d own
0.0000021%
of the whole company
Your share of last year’s profit
$3.22
Your share of its debt
$69.32
Your share of free cash flow
$7.75
iii. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
$19.23
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears10
  • fcfGrowth11.1%
  • fcfBase$372.9M
DCF · Growth Exit 5Y
$13.06
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears5
  • fcfGrowth11.1%
  • fcfBase$372.9M
Earnings Power Value
$2.7
assumptions (8)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • normalizedEarnings$123.2M
  • growthAssumed0.0%
Graham Number
$3.76
assumptions (1)
  • grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

iv. The price question — last, on purpose
What does today’s price assume?
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years11.1%
Discount rate (WACC)8.78%
Terminal growth2.5%
At your growth, a share is worth $13.06

Default growth 11.1%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

Sources — the receipts
  1. 10-K · period ending 2021-12-31 · accession 0001628280-24-007951 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0001628280-25-009421 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K · period ending 2023-12-31 · accession 0001628280-26-013162 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K/A · period ending 2021-12-31 · accession 0001213900-26-048621 (NetIncomeLoss)
  5. 10-K · period ending 2025-12-31 · accession 0001628280-26-013162 (NetIncomeLoss)
  6. 10-K · period ending 2021-12-31 · accession 0001628280-24-007951 (NetCashProvidedByUsedInOperatingActivities)
  7. 10-K · period ending 2022-12-31 · accession 0001628280-25-009421 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2023-12-31 · accession 0001628280-26-013162 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2021-12-31 · accession 0001628280-24-007951 (PaymentsToAcquirePropertyPlantAndEquipment)
  10. 10-K · period ending 2022-12-31 · accession 0001628280-25-009421 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K · period ending 2023-12-31 · accession 0001628280-26-013162 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 10-K · period ending 2021-12-31 · accession 0001628280-23-005839 (LongTermDebtNoncurrent)
  13. 10-K · period ending 2022-12-31 · accession 0001628280-24-007951 (LongTermDebtNoncurrent)
  14. 10-K · period ending 2023-12-31 · accession 0001628280-25-009421 (LongTermDebtNoncurrent)
  15. 10-K · period ending 2024-12-31 · accession 0001628280-26-013162 (LongTermDebtNoncurrent)
  16. 10-K · period ending 2021-12-31 · accession 0001628280-23-005839 (CashAndCashEquivalentsAtCarryingValue)
  17. 10-K · period ending 2022-12-31 · accession 0001628280-24-007951 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K · period ending 2023-12-31 · accession 0001628280-25-009421 (CashAndCashEquivalentsAtCarryingValue)
  19. 10-K · period ending 2024-12-31 · accession 0001628280-26-013162 (CashAndCashEquivalentsAtCarryingValue)