As of 2024-12-12, the Intrinsic Value of Brightsphere Investment Group Inc (BSIG) is
35.53 USD. This BSIG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.79 USD, the upside of Brightsphere Investment Group Inc is
15.40%.
The range of the Intrinsic Value is 27.52 - 49.08 USD
35.53 USD
Intrinsic Value
BSIG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.52 - 49.08 |
35.53 |
15.4% |
| DCF (Growth 10y) |
31.99 - 54.92 |
40.55 |
31.7% |
| DCF (EBITDA 5y) |
34.49 - 46.36 |
38.22 |
24.1% |
| DCF (EBITDA 10y) |
37.50 - 52.31 |
42.70 |
38.7% |
| Fair Value |
43.74 - 43.74 |
43.74 |
42.07% |
| P/E |
23.03 - 31.23 |
27.66 |
-10.2% |
| EV/EBITDA |
28.18 - 44.79 |
34.37 |
11.6% |
| EPV |
30.46 - 43.78 |
37.12 |
20.6% |
| DDM - Stable |
13.41 - 29.39 |
21.40 |
-30.5% |
| DDM - Multi |
19.83 - 34.79 |
25.35 |
-17.7% |
BSIG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,149.08 |
| Beta |
0.96 |
| Outstanding shares (mil) |
37.32 |
| Enterprise Value (mil) |
1,375.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.25% |
| Cost of Debt |
4.84% |
| WACC |
7.32% |