BDC
Belden Inc
Price:  
114.91 
USD
Volume:  
349,314.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Belden Intrinsic Value

16.40 %
Upside

As of 2025-02-17, the Intrinsic Value of Belden Inc (BDC) is 133.70 USD. This Belden valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 114.91 USD, the upside of Belden Inc is 16.40%.

The range of the Intrinsic Value is 95.63 - 216.93 USD

114.91 USD
Stock Price
133.70 USD
Intrinsic Value
Intrinsic Value Details

Belden Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 95.63 - 216.93 133.70 16.4%
DCF (Growth 10y) 108.27 - 225.55 145.46 26.6%
DCF (EBITDA 5y) 122.20 - 154.63 135.57 18.0%
DCF (EBITDA 10y) 128.42 - 169.84 145.94 27.0%
Fair Value 122.98 - 122.98 122.98 7.02%
P/E 82.05 - 134.98 107.80 -6.2%
EV/EBITDA 88.92 - 120.26 106.61 -7.2%
EPV 53.83 - 73.11 63.47 -44.8%
DDM - Stable 37.95 - 100.61 69.28 -39.7%
DDM - Multi 65.11 - 136.61 88.46 -23.0%

Belden Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,635.47
Beta 1.53
Outstanding shares (mil) 40.34
Enterprise Value (mil) 5,395.27
Market risk premium 4.60%
Cost of Equity 10.24%
Cost of Debt 5.00%
WACC 9.00%