As of 2024-12-15, the Intrinsic Value of Brooks Automation Inc (BRKS) is
8.97 USD. This BRKS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 113.10 USD, the upside of Brooks Automation Inc is
-92.10%.
The range of the Intrinsic Value is 0.08 - 18.23 USD
BRKS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(115.97) - (47.51) |
(66.86) |
-159.1% |
| DCF (Growth 10y) |
(60.47) - (139.64) |
(83.05) |
-173.4% |
| DCF (EBITDA 5y) |
0.08 - 18.23 |
8.97 |
-92.1% |
| DCF (EBITDA 10y) |
29.28 - 131.12 |
76.43 |
-32.4% |
| Fair Value |
6.97 - 6.97 |
6.97 |
-93.84% |
| P/E |
20.43 - 74.21 |
44.97 |
-60.2% |
| EV/EBITDA |
30.51 - 87.54 |
56.59 |
-50.0% |
| EPV |
9.27 - 11.44 |
10.35 |
-90.8% |
| DDM - Stable |
7.73 - 25.16 |
16.45 |
-85.5% |
| DDM - Multi |
1.12 - 4.02 |
1.95 |
-98.3% |
BRKS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,408.98 |
| Beta |
1.74 |
| Outstanding shares (mil) |
74.35 |
| Enterprise Value (mil) |
8,231.60 |
| Market risk premium |
4.24% |
| Cost of Equity |
9.20% |
| Cost of Debt |
4.25% |
| WACC |
9.16% |