BRKR
Bruker Corp
Price:  
64.53 
USD
Volume:  
771,893.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRKR Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Bruker Corp (BRKR) is 56.33 USD. This BRKR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.53 USD, the upside of Bruker Corp is %.

The range of the Intrinsic Value is 42.10 - 84.53 USD

64.53 USD
Stock Price
56.33 USD
Intrinsic Value
Intrinsic Value Details

BRKR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 42.10 - 84.53 56.33 -12.7%
DCF (Growth 10y) 52.55 - 98.94 68.25 5.8%
DCF (EBITDA 5y) 87.08 - 104.12 94.99 47.2%
DCF (EBITDA 10y) 94.21 - 120.97 106.45 65.0%
Fair Value 61.79 - 61.79 61.79 -4.24%
P/E 79.34 - 98.45 92.02 42.6%
EV/EBITDA 55.79 - 100.76 78.29 21.3%
EPV 11.51 - 15.88 13.70 -78.8%
DDM - Stable 19.52 - 46.96 33.24 -48.5%
DDM - Multi 32.04 - 60.08 41.81 -35.2%

BRKR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 9,765.97
Beta 1.53
Outstanding shares (mil) 151.34
Enterprise Value (mil) 10,804.37
Market risk premium 4.60%
Cost of Equity 11.30%
Cost of Debt 4.31%
WACC 10.35%