As of 2024-12-12, the Intrinsic Value of BWX Technologies Inc (BWXT) is
142.31 USD. This BWXT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.84 USD, the upside of BWX Technologies Inc is
15.90%.
The range of the Intrinsic Value is 90.70 - 313.39 USD
142.31 USD
Intrinsic Value
BWXT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
90.70 - 313.39 |
142.31 |
15.9% |
| DCF (Growth 10y) |
121.46 - 386.29 |
183.19 |
49.1% |
| DCF (EBITDA 5y) |
140.61 - 183.52 |
158.73 |
29.2% |
| DCF (EBITDA 10y) |
163.88 - 224.37 |
189.59 |
54.3% |
| Fair Value |
15.14 - 15.14 |
15.14 |
-87.68% |
| P/E |
98.02 - 118.63 |
108.32 |
-11.8% |
| EV/EBITDA |
60.89 - 126.40 |
95.22 |
-22.5% |
| EPV |
(1.24) - 2.06 |
0.41 |
-99.7% |
| DDM - Stable |
35.31 - 138.12 |
86.71 |
-29.4% |
| DDM - Multi |
86.47 - 254.95 |
128.19 |
4.4% |
BWXT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,232.49 |
| Beta |
0.77 |
| Outstanding shares (mil) |
91.44 |
| Enterprise Value (mil) |
12,428.49 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.99% |
| Cost of Debt |
4.94% |
| WACC |
7.59% |