As of 2025-05-21, the Intrinsic Value of Broadridge Financial Solutions Inc (BR) is 141.81 USD. This BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 242.68 USD, the upside of Broadridge Financial Solutions Inc is -41.60%.
The range of the Intrinsic Value is 92.76 - 272.49 USD
Based on its market price of 242.68 USD and our intrinsic valuation, Broadridge Financial Solutions Inc (BR) is overvalued by 41.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.76 - 272.49 | 141.81 | -41.6% |
| DCF (Growth 10y) | 111.81 - 298.92 | 163.27 | -32.7% |
| DCF (EBITDA 5y) | 55.55 - 91.07 | 68.44 | -71.8% |
| DCF (EBITDA 10y) | 79.16 - 123.05 | 95.64 | -60.6% |
| Fair Value | 52.38 - 52.38 | 52.38 | -78.42% |
| P/E | 83.32 - 143.97 | 118.12 | -51.3% |
| EV/EBITDA | 36.59 - 103.57 | 68.96 | -71.6% |
| EPV | 60.96 - 90.91 | 75.94 | -68.7% |
| DDM - Stable | 61.51 - 198.32 | 129.91 | -46.5% |
| DDM - Multi | 83.03 - 198.11 | 115.89 | -52.2% |
| Market Cap (mil) | 28,398.41 |
| Beta | 0.51 |
| Outstanding shares (mil) | 117.02 |
| Enterprise Value (mil) | 31,514.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.15% |
| Cost of Debt | 4.39% |
| WACC | 7.66% |