As of 2024-12-11, the Intrinsic Value of Belden Inc (BDC) is
127.53 USD. This Belden valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.87 USD, the upside of Belden Inc is
6.40%.
The range of the Intrinsic Value is 93.44 - 195.05 USD
127.53 USD
Intrinsic Value
Belden Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
93.44 - 195.05 |
127.53 |
6.4% |
| DCF (Growth 10y) |
103.88 - 198.24 |
135.86 |
13.3% |
| DCF (EBITDA 5y) |
135.93 - 174.85 |
153.62 |
28.2% |
| DCF (EBITDA 10y) |
134.11 - 179.47 |
154.49 |
28.9% |
| Fair Value |
110.63 - 110.63 |
110.63 |
-7.71% |
| P/E |
118.11 - 145.68 |
129.54 |
8.1% |
| EV/EBITDA |
87.23 - 126.10 |
108.87 |
-9.2% |
| EPV |
50.28 - 68.91 |
59.60 |
-50.3% |
| DDM - Stable |
31.71 - 74.78 |
53.25 |
-55.6% |
| DDM - Multi |
70.38 - 128.70 |
90.96 |
-24.1% |
Belden Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,835.56 |
| Beta |
1.53 |
| Outstanding shares (mil) |
40.34 |
| Enterprise Value (mil) |
5,738.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.55% |
| Cost of Debt |
4.47% |
| WACC |
9.20% |