As of 2024-12-12, the Intrinsic Value of Bellring Brands Inc (BRBR) is
89.10 USD. This Bellring valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.06 USD, the upside of Bellring Brands Inc is
15.60%.
The range of the Intrinsic Value is 63.72 - 148.18 USD
89.10 USD
Intrinsic Value
Bellring Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.72 - 148.18 |
89.10 |
15.6% |
| DCF (Growth 10y) |
90.93 - 201.23 |
124.32 |
61.3% |
| DCF (EBITDA 5y) |
54.46 - 86.90 |
68.51 |
-11.1% |
| DCF (EBITDA 10y) |
79.05 - 124.39 |
98.33 |
27.6% |
| Fair Value |
47.68 - 47.68 |
47.68 |
-38.12% |
| P/E |
48.62 - 71.03 |
57.98 |
-24.8% |
| EV/EBITDA |
22.53 - 43.02 |
34.09 |
-55.8% |
| EPV |
18.10 - 25.41 |
21.76 |
-71.8% |
| DDM - Stable |
17.28 - 50.84 |
34.06 |
-55.8% |
| DDM - Multi |
46.82 - 109.13 |
65.77 |
-14.7% |
Bellring Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
9,959.23 |
| Beta |
0.89 |
| Outstanding shares (mil) |
129.24 |
| Enterprise Value (mil) |
10,721.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
5.17% |
| WACC |
8.22% |