As of 2025-09-17, the Intrinsic Value of BWX Technologies Inc (BWXT) is 140.03 USD. This BWXT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 176.65 USD, the upside of BWX Technologies Inc is -20.70%.
The range of the Intrinsic Value is 90.53 - 288.63 USD
Based on its market price of 176.65 USD and our intrinsic valuation, BWX Technologies Inc (BWXT) is overvalued by 20.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 90.53 - 288.63 | 140.03 | -20.7% |
| DCF (Growth 10y) | 127.25 - 372.57 | 188.90 | 6.9% |
| DCF (EBITDA 5y) | 153.28 - 174.36 | 165.36 | -6.4% |
| DCF (EBITDA 10y) | 183.23 - 222.95 | 204.02 | 15.5% |
| Fair Value | 16.10 - 16.10 | 16.10 | -90.88% |
| P/E | 107.95 - 159.89 | 132.66 | -24.9% |
| EV/EBITDA | 60.81 - 141.04 | 94.89 | -46.3% |
| EPV | (2.66) - 0.95 | (0.86) | -100.5% |
| DDM - Stable | 37.24 - 137.43 | 87.34 | -50.6% |
| DDM - Multi | 94.41 - 263.19 | 138.07 | -21.8% |
| Market Cap (mil) | 16,145.81 |
| Beta | 1.11 |
| Outstanding shares (mil) | 91.40 |
| Enterprise Value (mil) | 17,641.05 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.08% |
| Cost of Debt | 5.11% |
| WACC | 7.81% |