As of 2025-04-22, the Intrinsic Value of Bellring Brands Inc (BRBR) is 103.13 USD. This Bellring valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.96 USD, the upside of Bellring Brands Inc is 41.40%.
The range of the Intrinsic Value is 72.13 - 180.90 USD
Based on its market price of 72.96 USD and our intrinsic valuation, Bellring Brands Inc (BRBR) is undervalued by 41.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.13 - 180.90 | 103.13 | 41.4% |
| DCF (Growth 10y) | 96.73 - 229.44 | 134.85 | 84.8% |
| DCF (EBITDA 5y) | 59.54 - 77.25 | 71.19 | -2.4% |
| DCF (EBITDA 10y) | 82.90 - 111.49 | 99.42 | 36.3% |
| Fair Value | 54.47 - 54.47 | 54.47 | -25.34% |
| P/E | 42.05 - 66.89 | 53.53 | -26.6% |
| EV/EBITDA | 23.54 - 31.37 | 28.63 | -60.8% |
| EPV | 18.18 - 26.55 | 22.36 | -69.3% |
| DDM - Stable | 19.81 - 62.78 | 41.30 | -43.4% |
| DDM - Multi | 52.36 - 131.38 | 75.16 | 3.0% |
| Market Cap (mil) | 9,359.31 |
| Beta | 0.85 |
| Outstanding shares (mil) | 128.28 |
| Enterprise Value (mil) | 10,143.11 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.41% |
| Cost of Debt | 5.17% |
| WACC | 8.07% |