RBC
Regal Beloit Corp
Price:  
270.20 
USD
Volume:  
98,433.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RBC Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Regal Beloit Corp (RBC) is 281.35 USD. This RBC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.20 USD, the upside of Regal Beloit Corp is %.

The range of the Intrinsic Value is 154.40 - 979.66 USD

270.20 USD
Stock Price
281.35 USD
Intrinsic Value
Intrinsic Value Details

RBC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 154.40 - 979.66 281.35 4.1%
DCF (Growth 10y) 192.95 - 1,114.54 335.96 24.3%
DCF (EBITDA 5y) 109.07 - 178.43 134.54 -50.2%
DCF (EBITDA 10y) 152.67 - 258.50 192.65 -28.7%
Fair Value 169.79 - 169.79 169.79 -37.16%
P/E 130.53 - 152.27 140.90 -47.9%
EV/EBITDA 72.55 - 152.37 103.55 -61.7%
EPV 29.03 - 70.40 49.71 -81.6%
DDM - Stable 59.06 - 365.28 212.17 -21.5%
DDM - Multi 109.69 - 539.39 183.57 -32.1%

RBC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,857.42
Beta 1.12
Outstanding shares (mil) 29.08
Enterprise Value (mil) 9,055.72
Market risk premium 4.60%
Cost of Equity 8.86%
Cost of Debt 5.00%
WACC 8.11%