Is BSIG undervalued or overvalued?
As of 2025-03-21, the Intrinsic Value of Brightsphere Investment Group Inc (BSIG) is 36.16 USD. This BSIG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.34 USD, the upside of Brightsphere Investment Group Inc is 37.30%. This means that BSIG is undervalued by 37.30%.
The range of the Intrinsic Value is 28.12 - 49.67 USD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 28.12 - 49.67 | 36.16 | 37.3% |
DCF (Growth 10y) | 32.69 - 55.58 | 41.26 | 56.7% |
DCF (EBITDA 5y) | 32.66 - 42.58 | 35.65 | 35.3% |
DCF (EBITDA 10y) | 36.27 - 49.05 | 40.71 | 54.5% |
Fair Value | 43.74 - 43.74 | 43.74 | 66.07% |
P/E | 19.07 - 28.73 | 24.04 | -8.7% |
EV/EBITDA | 25.97 - 39.31 | 31.00 | 17.7% |
EPV | 31.08 - 44.18 | 37.63 | 42.9% |
DDM - Stable | 13.37 - 29.10 | 21.23 | -19.4% |
DDM - Multi | 19.76 - 34.41 | 25.19 | -4.4% |
Market Cap (mil) | 983.01 |
Beta | 1.11 |
Outstanding shares (mil) | 37.32 |
Enterprise Value (mil) | 1,209.31 |
Market risk premium | 4.60% |
Cost of Equity | 8.29% |
Cost of Debt | 4.84% |
WACC | 7.22% |