As of 2024-12-13, the Intrinsic Value of Brady Corp (BRC) is
100.69 USD. This BRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.12 USD, the upside of Brady Corp is
32.30%.
The range of the Intrinsic Value is 66.54 - 225.62 USD
100.69 USD
Intrinsic Value
BRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
66.54 - 225.62 |
100.69 |
32.3% |
| DCF (Growth 10y) |
76.97 - 246.01 |
113.59 |
49.2% |
| DCF (EBITDA 5y) |
48.68 - 66.49 |
56.19 |
-26.2% |
| DCF (EBITDA 10y) |
61.06 - 86.14 |
71.58 |
-6.0% |
| Fair Value |
37.91 - 37.91 |
37.91 |
-50.20% |
| P/E |
67.81 - 101.47 |
83.21 |
9.3% |
| EV/EBITDA |
33.68 - 65.47 |
48.57 |
-36.2% |
| EPV |
39.87 - 59.46 |
49.66 |
-34.8% |
| DDM - Stable |
41.83 - 194.83 |
118.33 |
55.5% |
| DDM - Multi |
58.37 - 210.16 |
91.22 |
19.8% |
BRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,635.49 |
| Beta |
0.46 |
| Outstanding shares (mil) |
47.76 |
| Enterprise Value (mil) |
3,606.48 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.40% |
| Cost of Debt |
4.48% |
| WACC |
7.30% |