BCO
Brinks Co
Price:  
100.98 
USD
Volume:  
429,412.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCO Intrinsic Value

%
Upside

As of 2024-06-13, the Intrinsic Value of Brinks Co (BCO) is 126.09 USD. This BCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.98 USD, the upside of Brinks Co is %.

The range of the Intrinsic Value is 73.74 - 264.49 USD

100.98 USD
Stock Price
126.09 USD
Intrinsic Value
Intrinsic Value Details

BCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 73.74 - 264.49 126.09 24.9%
DCF (Growth 10y) 91.87 - 288.52 146.36 44.9%
DCF (EBITDA 5y) 21.95 - 76.39 49.48 -51.0%
DCF (EBITDA 10y) 49.01 - 111.73 78.86 -21.9%
Fair Value 68.60 - 68.60 68.60 -32.06%
P/E 31.83 - 57.29 45.28 -55.2%
EV/EBITDA 3.19 - 70.85 44.46 -56.0%
EPV 38.54 - 82.12 60.33 -40.3%
DDM - Stable 20.07 - 52.53 36.30 -64.1%
DDM - Multi 37.09 - 73.87 49.22 -51.3%

BCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,489.57
Beta 1.09
Outstanding shares (mil) 44.46
Enterprise Value (mil) 6,956.77
Market risk premium 4.60%
Cost of Equity 9.14%
Cost of Debt 6.48%
WACC 7.21%