BDC
Belden Inc
Price:  
97.80 
USD
Volume:  
421,826.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Belden Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Belden Inc (BDC) is 109.67 USD. This Belden valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.80 USD, the upside of Belden Inc is %.

The range of the Intrinsic Value is 74.71 - 195.98 USD

97.80 USD
Stock Price
109.67 USD
Intrinsic Value
Intrinsic Value Details

Belden Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 74.71 - 195.98 109.67 12.1%
DCF (Growth 10y) 110.74 - 271.44 157.46 61.0%
DCF (EBITDA 5y) 142.30 - 171.47 156.98 60.5%
DCF (EBITDA 10y) 142.44 - 188.29 164.24 67.9%
Fair Value 133.28 - 133.28 133.28 36.28%
P/E 97.58 - 165.17 119.43 22.1%
EV/EBITDA 92.35 - 111.48 101.07 3.3%
EPV 56.20 - 84.69 70.45 -28.0%
DDM - Stable 37.50 - 106.61 72.06 -26.3%
DDM - Multi 72.88 - 166.65 102.04 4.3%

Belden Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,978.50
Beta 0.82
Outstanding shares (mil) 40.68
Enterprise Value (mil) 4,660.00
Market risk premium 4.60%
Cost of Equity 10.23%
Cost of Debt 4.62%
WACC 8.70%