BEN
Franklin Resources Inc
Price:  
27.73 
USD
Volume:  
2,003,559.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEN Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Franklin Resources Inc (BEN) is 24.88 USD. This BEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 27.73 USD, the upside of Franklin Resources Inc is %.

The range of the Intrinsic Value is 10.75 - 92.68 USD

27.73 USD
Stock Price
24.88 USD
Intrinsic Value
Intrinsic Value Details

BEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.75 - 92.68 24.88 -10.3%
DCF (Growth 10y) 11.08 - 84.11 23.81 -14.2%
DCF (EBITDA 5y) 6.48 - 16.75 9.58 -65.4%
DCF (EBITDA 10y) 7.85 - 19.08 11.51 -58.5%
Fair Value 33.60 - 33.60 33.60 21.16%
P/E 23.36 - 29.29 26.78 -3.4%
EV/EBITDA 12.94 - 36.62 21.59 -22.1%
EPV 21.69 - 37.38 29.53 6.5%
DDM - Stable 15.72 - 68.70 42.21 52.2%
DDM - Multi 21.00 - 66.45 31.36 13.1%

BEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,601.51
Beta 1.45
Outstanding shares (mil) 526.56
Enterprise Value (mil) 21,608.41
Market risk premium 4.60%
Cost of Equity 9.30%
Cost of Debt 7.21%
WACC 7.67%