BRKS
Brooks Automation Inc
Price:  
113.10 
USD
Volume:  
1,036,668.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRKS Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Brooks Automation Inc (BRKS) is 12.72 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 %.

The range of the Intrinsic Value is 3.58 - 23.29 USD

113.10 USD
Stock Price
12.72 USD
Intrinsic Value
Intrinsic Value Details

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) 3.58 - 23.29 12.72 -88.8%
DCF (EBITDA 10y) 45.47 - 157.40 94.83 -16.2%
Fair Value 6.97 - 6.97 6.97 -93.84%
P/E 23.61 - 111.58 66.74 -41.0%
EV/EBITDA 38.59 - 77.05 56.82 -49.8%
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%