BCO
Brinks Co
Price:  
84.54 
USD
Volume:  
289,436.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCO Intrinsic Value

51.70 %
Upside

What is the intrinsic value of BCO?

As of 2025-06-13, the Intrinsic Value of Brinks Co (BCO) is 128.25 USD. This BCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.54 USD, the upside of Brinks Co is 51.70%.

The range of the Intrinsic Value is 71.61 - 283.92 USD

Is BCO undervalued or overvalued?

Based on its market price of 84.54 USD and our intrinsic valuation, Brinks Co (BCO) is undervalued by 51.70%.

84.54 USD
Stock Price
128.25 USD
Intrinsic Value
Intrinsic Value Details

BCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 71.61 - 283.92 128.25 51.7%
DCF (Growth 10y) 86.65 - 297.30 143.35 69.6%
DCF (EBITDA 5y) 15.01 - 67.38 41.01 -51.5%
DCF (EBITDA 10y) 39.92 - 98.00 67.39 -20.3%
Fair Value 98.33 - 98.33 98.33 16.32%
P/E 56.72 - 79.85 70.74 -16.3%
EV/EBITDA (2.00) - 59.98 35.54 -58.0%
EPV 57.60 - 108.20 82.90 -1.9%
DDM - Stable 29.87 - 83.73 56.80 -32.8%
DDM - Multi 44.39 - 95.75 60.55 -28.4%

BCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,550.68
Beta 0.57
Outstanding shares (mil) 42.00
Enterprise Value (mil) 6,206.08
Market risk premium 4.60%
Cost of Equity 8.72%
Cost of Debt 6.33%
WACC 6.58%