As of 2025-04-29, the Intrinsic Value of Brady Corp (BRC) is 104.18 USD. This BRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.56 USD, the upside of Brady Corp is 49.80%.
The range of the Intrinsic Value is 71.40 - 206.53 USD
Based on its market price of 69.56 USD and our intrinsic valuation, Brady Corp (BRC) is undervalued by 49.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.40 - 206.53 | 104.18 | 49.8% |
| DCF (Growth 10y) | 73.60 - 195.34 | 103.42 | 48.7% |
| DCF (EBITDA 5y) | 48.77 - 58.60 | 53.71 | -22.8% |
| DCF (EBITDA 10y) | 57.71 - 71.99 | 64.54 | -7.2% |
| Fair Value | 37.26 - 37.26 | 37.26 | -46.44% |
| P/E | 49.72 - 60.85 | 55.52 | -20.2% |
| EV/EBITDA | 34.96 - 59.72 | 44.50 | -36.0% |
| EPV | 41.53 - 57.63 | 49.58 | -28.7% |
| DDM - Stable | 42.74 - 169.74 | 106.24 | 52.7% |
| DDM - Multi | 58.46 - 177.15 | 87.51 | 25.8% |
| Market Cap (mil) | 3,323.58 |
| Beta | 0.61 |
| Outstanding shares (mil) | 47.78 |
| Enterprise Value (mil) | 3,272.81 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.39% |
| Cost of Debt | 4.48% |
| WACC | 7.29% |