As of 2024-12-11, the Intrinsic Value of Regal Beloit Corp (RBC) is
294.66 USD. This RBC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 332.54 USD, the upside of Regal Beloit Corp is
-11.40%.
The range of the Intrinsic Value is 186.04 - 660.54 USD
294.66 USD
Intrinsic Value
RBC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
186.04 - 660.54 |
294.66 |
-11.4% |
| DCF (Growth 10y) |
226.81 - 740.59 |
345.40 |
3.9% |
| DCF (EBITDA 5y) |
160.05 - 278.69 |
211.77 |
-36.3% |
| DCF (EBITDA 10y) |
203.94 - 352.11 |
266.67 |
-19.8% |
| Fair Value |
178.13 - 178.13 |
178.13 |
-46.43% |
| P/E |
110.67 - 157.47 |
138.33 |
-58.4% |
| EV/EBITDA |
85.82 - 202.90 |
142.75 |
-57.1% |
| EPV |
67.10 - 104.26 |
85.68 |
-74.2% |
| DDM - Stable |
69.49 - 281.18 |
175.33 |
-47.3% |
| DDM - Multi |
132.98 - 420.37 |
202.29 |
-39.2% |
RBC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
10,445.08 |
| Beta |
1.25 |
| Outstanding shares (mil) |
31.41 |
| Enterprise Value (mil) |
11,463.38 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.73% |
| Cost of Debt |
5.00% |
| WACC |
8.23% |