BR
Broadridge Financial Solutions Inc
Price:  
201.49 
USD
Volume:  
325,227.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BR Intrinsic Value

%
Upside

As of 2024-02-25, the Intrinsic Value of Broadridge Financial Solutions Inc (BR) is 104.47 USD. This BR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 201.49 USD, the upside of Broadridge Financial Solutions Inc is %.

The range of the Intrinsic Value is 68.64 - 190.35 USD

201.49 USD
Stock Price
104.47 USD
Intrinsic Value
Intrinsic Value Details

BR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 68.64 - 190.35 104.47 -48.2%
DCF (Growth 10y) 80.23 - 201.56 116.31 -42.3%
DCF (EBITDA 5y) 41.14 - 95.71 56.30 -72.1%
DCF (EBITDA 10y) 58.51 - 116.88 75.81 -62.4%
Fair Value 49.25 - 49.25 49.25 -75.56%
P/E 68.79 - 148.39 111.61 -44.6%
EV/EBITDA 41.50 - 114.00 65.55 -67.5%
EPV 45.92 - 77.26 61.59 -69.4%
DDM - Stable 46.89 - 138.56 92.72 -54.0%
DDM - Multi 64.93 - 142.68 88.55 -56.1%

BR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,729.48
Beta 0.95
Outstanding shares (mil) 117.77
Enterprise Value (mil) 27,105.38
Market risk premium 4.60%
Cost of Equity 8.22%
Cost of Debt 4.62%
WACC 7.65%