BWXT
BWX Technologies Inc
Price:  
88.47 
USD
Volume:  
614,748.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BWXT Intrinsic Value

18.50 %
Upside

As of 2024-02-22, the Intrinsic Value of BWX Technologies Inc (BWXT) is 104.83 USD. This BWXT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.47 USD, the upside of BWX Technologies Inc is 18.50%.

The range of the Intrinsic Value is 72.53 - 182.09 USD

88.47 USD
Stock Price
104.83 USD
Intrinsic Value
Intrinsic Value Details

BWXT Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.53 - 182.09 104.83 18.5%
DCF (Growth 10y) 95.44 - 220.61 132.58 49.9%
DCF (EBITDA 5y) 134.13 - 164.05 146.16 65.2%
DCF (EBITDA 10y) 147.74 - 190.87 165.72 87.3%
Fair Value 30.67 - 30.67 30.67 -65.34%
P/E 83.10 - 109.48 93.14 5.3%
EV/EBITDA 51.49 - 129.18 85.66 -3.2%
EPV (3.16) - (0.40) (1.78) -102.0%
DDM - Stable 23.30 - 65.72 44.51 -49.7%
DDM - Multi 68.55 - 145.08 92.55 4.6%

BWXT Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,095.89
Beta 0.61
Outstanding shares (mil) 91.51
Enterprise Value (mil) 9,386.39
Market risk premium 4.60%
Cost of Equity 8.83%
Cost of Debt 5.47%
WACC 8.15%