As of 2024-12-14, the Intrinsic Value of Barnes Group Inc (B) is
52.89 USD. This Barnes valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 47.07 USD, the upside of Barnes Group Inc is
12.40%.
The range of the Intrinsic Value is 31.00 - 111.44 USD
52.89 USD
Intrinsic Value
Barnes Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.00 - 111.44 |
52.89 |
12.4% |
| DCF (Growth 10y) |
40.97 - 126.69 |
64.50 |
37.0% |
| DCF (EBITDA 5y) |
54.24 - 68.71 |
60.99 |
29.6% |
| DCF (EBITDA 10y) |
63.63 - 87.61 |
74.60 |
58.5% |
| Fair Value |
-3.91 - -3.91 |
-3.91 |
-108.30% |
| P/E |
(23.47) - 30.11 |
0.71 |
-98.5% |
| EV/EBITDA |
30.10 - 58.31 |
46.28 |
-1.7% |
| EPV |
6.09 - 14.68 |
10.38 |
-77.9% |
| DDM - Stable |
(5.28) - (13.43) |
(9.35) |
-119.9% |
| DDM - Multi |
20.48 - 41.00 |
27.37 |
-41.9% |
Barnes Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,397.75 |
| Beta |
0.83 |
| Outstanding shares (mil) |
50.94 |
| Enterprise Value (mil) |
3,462.51 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.80% |
| Cost of Debt |
5.57% |
| WACC |
8.85% |