As of 2024-09-11, the Intrinsic Value of Blue Bird Corp (BLBD) is
58.25 USD. This BLBD valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.15 USD, the upside of Blue Bird Corp is
%.
The range of the Intrinsic Value is 40.62 - 106.63 USD
58.25 USD
Intrinsic Value
BLBD Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
40.62 - 106.63 |
58.25 |
29.0% |
| DCF (Growth 10y) |
46.71 - 113.93 |
64.81 |
43.6% |
| DCF (EBITDA 5y) |
27.85 - 41.22 |
34.65 |
-23.2% |
| DCF (EBITDA 10y) |
35.67 - 51.68 |
43.39 |
-3.9% |
| Fair Value |
15.37 - 15.37 |
15.37 |
-65.95% |
| P/E |
9.22 - 48.83 |
28.77 |
-36.3% |
| EV/EBITDA |
13.50 - 42.77 |
25.39 |
-43.8% |
| EPV |
(0.45) - (0.51) |
(0.48) |
-101.1% |
| DDM - Stable |
29.60 - 98.44 |
64.02 |
41.8% |
| DDM - Multi |
25.38 - 65.91 |
36.68 |
-18.8% |
BLBD Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,461.05 |
| Beta |
1.26 |
| Outstanding shares (mil) |
32.36 |
| Enterprise Value (mil) |
1,469.93 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.54% |
| Cost of Debt |
5.50% |
| WACC |
8.18% |