As of 2025-06-30, the Intrinsic Value of Bright Horizons Family Solutions Inc (BFAM) is 170.14 USD. This BFAM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.31 USD, the upside of Bright Horizons Family Solutions Inc is 39.10%.
The range of the Intrinsic Value is 118.29 - 298.32 USD
Based on its market price of 122.31 USD and our intrinsic valuation, Bright Horizons Family Solutions Inc (BFAM) is undervalued by 39.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 118.29 - 298.32 | 170.14 | 39.1% |
| DCF (Growth 10y) | 180.35 - 431.16 | 253.01 | 106.9% |
| DCF (EBITDA 5y) | 93.50 - 143.80 | 113.63 | -7.1% |
| DCF (EBITDA 10y) | 148.49 - 226.31 | 179.73 | 46.9% |
| Fair Value | 70.42 - 70.42 | 70.42 | -42.43% |
| P/E | 47.09 - 92.95 | 71.76 | -41.3% |
| EV/EBITDA | 29.17 - 89.10 | 54.82 | -55.2% |
| EPV | 28.36 - 40.93 | 34.65 | -71.7% |
| DDM - Stable | 26.69 - 81.97 | 54.33 | -55.6% |
| DDM - Multi | 88.69 - 214.40 | 125.80 | 2.9% |
| Market Cap (mil) | 7,002.25 |
| Beta | 0.35 |
| Outstanding shares (mil) | 57.25 |
| Enterprise Value (mil) | 7,787.95 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.24% |
| Cost of Debt | 5.54% |
| WACC | 7.72% |