As of 2024-12-15, the Intrinsic Value of Bright Horizons Family Solutions Inc (BFAM) is
138.53 USD. This BFAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 109.72 USD, the upside of Bright Horizons Family Solutions Inc is
26.30%.
The range of the Intrinsic Value is 90.32 - 280.26 USD
138.53 USD
Intrinsic Value
BFAM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
90.32 - 280.26 |
138.53 |
26.3% |
| DCF (Growth 10y) |
147.21 - 430.11 |
219.46 |
100.0% |
| DCF (EBITDA 5y) |
79.55 - 116.81 |
98.34 |
-10.4% |
| DCF (EBITDA 10y) |
128.85 - 194.80 |
160.22 |
46.0% |
| Fair Value |
38.74 - 38.74 |
38.74 |
-64.69% |
| P/E |
33.91 - 69.54 |
51.40 |
-53.2% |
| EV/EBITDA |
25.94 - 65.61 |
47.17 |
-57.0% |
| EPV |
20.30 - 33.05 |
26.67 |
-75.7% |
| DDM - Stable |
17.60 - 59.00 |
38.30 |
-65.1% |
| DDM - Multi |
70.62 - 186.01 |
102.62 |
-6.5% |
BFAM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,383.51 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
58.18 |
| Enterprise Value (mil) |
7,225.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.51% |
| Cost of Debt |
5.70% |
| WACC |
8.79% |