B
Barnes Group Inc
Price:  
35.42 
USD
Volume:  
192,937.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Barnes Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Barnes Group Inc (B) is 21.22 USD. This Barnes valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.42 USD, the upside of Barnes Group Inc is %.

The range of the Intrinsic Value is 11.25 - 40.56 USD

35.42 USD
Stock Price
21.22 USD
Intrinsic Value
Intrinsic Value Details

Barnes Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.25 - 40.56 21.22 -40.1%
DCF (Growth 10y) 12.44 - 37.49 21.04 -40.6%
DCF (EBITDA 5y) 22.43 - 29.30 25.19 -28.9%
DCF (EBITDA 10y) 22.93 - 31.46 26.52 -25.1%
Fair Value 1.59 - 1.59 1.59 -95.51%
P/E 9.52 - 17.23 13.21 -62.7%
EV/EBITDA 15.59 - 42.94 31.09 -12.2%
EPV 4.27 - 8.92 6.60 -81.4%
DDM - Stable 1.91 - 4.13 3.02 -91.5%
DDM - Multi 13.26 - 19.46 15.60 -56.0%

Barnes Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,794.73
Beta 2.32
Outstanding shares (mil) 50.67
Enterprise Value (mil) 2,995.75
Market risk premium 4.60%
Cost of Equity 12.80%
Cost of Debt 5.00%
WACC 8.71%