As of 2025-01-16, the Intrinsic Value of Brinks Co (BCO) is
132.88 USD. This BCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 92.69 USD, the upside of Brinks Co is
43.40%.
The range of the Intrinsic Value is 77.41 - 278.03 USD
132.88 USD
Intrinsic Value
BCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.41 - 278.03 |
132.88 |
43.4% |
| DCF (Growth 10y) |
101.63 - 314.98 |
161.11 |
73.8% |
| DCF (EBITDA 5y) |
17.43 - 73.25 |
43.80 |
-52.7% |
| DCF (EBITDA 10y) |
47.80 - 110.87 |
76.34 |
-17.6% |
| Fair Value |
68.40 - 68.40 |
68.40 |
-26.21% |
| P/E |
34.91 - 86.62 |
63.01 |
-32.0% |
| EV/EBITDA |
(1.57) - 71.77 |
38.93 |
-58.0% |
| EPV |
40.42 - 83.05 |
61.74 |
-33.4% |
| DDM - Stable |
19.96 - 51.90 |
35.93 |
-61.2% |
| DDM - Multi |
38.91 - 76.56 |
51.38 |
-44.6% |
BCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,044.99 |
| Beta |
0.90 |
| Outstanding shares (mil) |
43.64 |
| Enterprise Value (mil) |
6,669.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.17% |
| Cost of Debt |
6.10% |
| WACC |
6.95% |