BRKR
Bruker Corp
Price:  
83.74 
USD
Volume:  
1,097,138.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRKR Intrinsic Value

-23.10 %
Upside

As of 2024-02-23, the Intrinsic Value of Bruker Corp (BRKR) is 64.44 USD. This BRKR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.74 USD, the upside of Bruker Corp is -23.10%.

The range of the Intrinsic Value is 40.68 - 145.96 USD

83.74 USD
Stock Price
64.44 USD
Intrinsic Value
Intrinsic Value Details

BRKR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 40.68 - 145.96 64.44 -23.1%
DCF (Growth 10y) 52.05 - 173.86 79.82 -4.7%
DCF (EBITDA 5y) 93.06 - 123.71 108.53 29.6%
DCF (EBITDA 10y) 99.56 - 150.92 123.55 47.5%
Fair Value 57.64 - 57.64 57.64 -31.17%
P/E 70.73 - 92.63 76.80 -8.3%
EV/EBITDA 69.97 - 86.19 80.42 -4.0%
EPV 10.94 - 19.70 15.32 -81.7%
DDM - Stable 17.81 - 71.18 44.49 -46.9%
DDM - Multi 35.05 - 110.84 53.49 -36.1%

BRKR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,590.45
Beta 1.36
Outstanding shares (mil) 138.41
Enterprise Value (mil) 12,446.45
Market risk premium 4.60%
Cost of Equity 9.99%
Cost of Debt 4.46%
WACC 9.25%