BFAM
Bright Horizons Family Solutions Inc
Price:  
102.30 
USD
Volume:  
539,319.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BFAM Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of Bright Horizons Family Solutions Inc (BFAM) is 137.70 USD. This BFAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 102.30 USD, the upside of Bright Horizons Family Solutions Inc is %.

The range of the Intrinsic Value is 93.44 - 249.97 USD

102.30 USD
Stock Price
137.70 USD
Intrinsic Value
Intrinsic Value Details

BFAM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 93.44 - 249.97 137.70 34.6%
DCF (Growth 10y) 151.87 - 381.64 217.24 112.4%
DCF (EBITDA 5y) 86.10 - 114.82 100.07 -2.2%
DCF (EBITDA 10y) 135.79 - 187.38 159.96 56.4%
Fair Value 27.71 - 27.71 27.71 -72.92%
P/E 24.48 - 61.88 40.22 -60.7%
EV/EBITDA 22.56 - 52.50 37.36 -63.5%
EPV 23.89 - 36.98 30.44 -70.2%
DDM - Stable 13.29 - 38.94 26.12 -74.5%
DDM - Multi 76.21 - 175.57 106.52 4.1%

BFAM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,933.40
Beta 1.66
Outstanding shares (mil) 58.00
Enterprise Value (mil) 6,828.78
Market risk premium 4.60%
Cost of Equity 8.43%
Cost of Debt 6.32%
WACC 7.88%