As of 2024-12-15, the Intrinsic Value of Brightview Holdings Inc (BV) is
20.09 USD. This BV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 16.85 USD, the upside of Brightview Holdings Inc is
19.20%.
The range of the Intrinsic Value is 11.53 - 47.50 USD
20.09 USD
Intrinsic Value
BV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.53 - 47.50 |
20.09 |
19.2% |
| DCF (Growth 10y) |
11.89 - 43.81 |
19.58 |
16.2% |
| DCF (EBITDA 5y) |
23.99 - 30.84 |
28.13 |
66.9% |
| DCF (EBITDA 10y) |
20.81 - 29.99 |
25.70 |
52.5% |
| Fair Value |
17.47 - 17.47 |
17.47 |
3.70% |
| P/E |
18.36 - 22.98 |
21.65 |
28.5% |
| EV/EBITDA |
31.31 - 43.20 |
37.59 |
123.1% |
| EPV |
13.31 - 22.71 |
18.01 |
6.9% |
| DDM - Stable |
5.81 - 18.01 |
11.91 |
-29.3% |
| DDM - Multi |
6.85 - 16.25 |
9.61 |
-43.0% |
BV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,600.75 |
| Beta |
1.36 |
| Outstanding shares (mil) |
95.00 |
| Enterprise Value (mil) |
2,262.85 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.95% |
| Cost of Debt |
7.16% |
| WACC |
7.65% |