Is BV undervalued or overvalued?
As of 2025-03-18, the Intrinsic Value of Brightview Holdings Inc (BV) is 21.67 USD. This BV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.02 USD, the upside of Brightview Holdings Inc is 66.40%. This means that BV is undervalued by 66.40%.
The range of the Intrinsic Value is 12.00 - 55.59 USD
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 12.00 - 55.59 | 21.67 | 66.4% |
DCF (Growth 10y) | 12.78 - 52.62 | 21.72 | 66.8% |
DCF (EBITDA 5y) | 22.77 - 28.86 | 26.31 | 102.1% |
DCF (EBITDA 10y) | 20.74 - 29.54 | 25.29 | 94.2% |
Fair Value | 18.95 - 18.95 | 18.95 | 45.57% |
P/E | 13.93 - 25.09 | 19.73 | 51.5% |
EV/EBITDA | 26.84 - 38.16 | 32.33 | 148.3% |
EPV | 13.47 - 23.55 | 18.51 | 42.1% |
DDM - Stable | 6.38 - 20.18 | 13.28 | 2.0% |
DDM - Multi | 7.58 - 18.09 | 10.63 | -18.4% |
Market Cap (mil) | 1,243.41 |
Beta | 1.63 |
Outstanding shares (mil) | 95.50 |
Enterprise Value (mil) | 1,941.61 |
Market risk premium | 4.60% |
Cost of Equity | 8.85% |
Cost of Debt | 7.16% |
WACC | 7.38% |