BWXT
BWX Technologies Inc
Price:  
137.37 
USD
Volume:  
1,945,150.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BWXT Intrinsic Value

8.20 %
Upside

What is the intrinsic value of BWXT?

As of 2025-07-09, the Intrinsic Value of BWX Technologies Inc (BWXT) is 148.61 USD. This BWXT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 137.37 USD, the upside of BWX Technologies Inc is 8.20%.

The range of the Intrinsic Value is 97.70 - 300.98 USD

Is BWXT undervalued or overvalued?

Based on its market price of 137.37 USD and our intrinsic valuation, BWX Technologies Inc (BWXT) is undervalued by 8.20%.

137.37 USD
Stock Price
148.61 USD
Intrinsic Value
Intrinsic Value Details

BWXT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 97.70 - 300.98 148.61 8.2%
DCF (Growth 10y) 137.63 - 394.34 202.30 47.3%
DCF (EBITDA 5y) 163.79 - 257.34 209.78 52.7%
DCF (EBITDA 10y) 197.62 - 319.09 255.15 85.7%
Fair Value 15.81 - 15.81 15.81 -88.49%
P/E 115.32 - 141.07 124.56 -9.3%
EV/EBITDA 64.35 - 149.30 111.85 -18.6%
EPV 1.20 - 4.80 3.00 -97.8%
DDM - Stable 36.24 - 132.36 84.30 -38.6%
DDM - Multi 96.64 - 267.30 141.13 2.7%

BWXT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,550.12
Beta 1.01
Outstanding shares (mil) 91.36
Enterprise Value (mil) 13,692.54
Market risk premium 4.60%
Cost of Equity 8.13%
Cost of Debt 5.11%
WACC 7.82%