As of 2024-12-13, the Intrinsic Value of Broadridge Financial Solutions Inc (BR) is
137.94 USD. This BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 235.89 USD, the upside of Broadridge Financial Solutions Inc is
-41.50%.
The range of the Intrinsic Value is 96.75 - 226.84 USD
137.94 USD
Intrinsic Value
BR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.75 - 226.84 |
137.94 |
-41.5% |
| DCF (Growth 10y) |
122.74 - 265.32 |
168.29 |
-28.7% |
| DCF (EBITDA 5y) |
66.46 - 110.60 |
84.79 |
-64.1% |
| DCF (EBITDA 10y) |
95.71 - 150.72 |
118.44 |
-49.8% |
| Fair Value |
47.55 - 47.55 |
47.55 |
-79.84% |
| P/E |
68.53 - 117.66 |
90.67 |
-61.6% |
| EV/EBITDA |
30.71 - 90.67 |
59.85 |
-74.6% |
| EPV |
55.59 - 85.28 |
70.44 |
-70.1% |
| DDM - Stable |
46.60 - 125.32 |
85.96 |
-63.6% |
| DDM - Multi |
88.59 - 177.58 |
117.44 |
-50.2% |
BR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,573.18 |
| Beta |
0.56 |
| Outstanding shares (mil) |
116.89 |
| Enterprise Value (mil) |
30,866.28 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.52% |
| Cost of Debt |
4.47% |
| WACC |
7.98% |