ROLL
RBC Bearings Inc
Price:  
212.38 
USD
Volume:  
211,768.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ROLL Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of RBC Bearings Inc (ROLL) is 164.67 USD. This ROLL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 212.38 USD, the upside of RBC Bearings Inc is %.

The range of the Intrinsic Value is 111.11 - 287.77 USD

212.38 USD
Stock Price
164.67 USD
Intrinsic Value
Intrinsic Value Details

ROLL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 111.11 - 287.77 164.67 -22.5%
DCF (Growth 10y) 127.51 - 297.83 179.55 -15.5%
DCF (EBITDA 5y) 110.30 - 133.58 119.17 -43.9%
DCF (EBITDA 10y) 128.27 - 161.16 141.77 -33.2%
Fair Value 144.05 - 144.05 144.05 -32.17%
P/E 121.85 - 183.58 149.74 -29.5%
EV/EBITDA 81.88 - 155.10 111.85 -47.3%
EPV 42.96 - 61.14 52.05 -75.5%
DDM - Stable 52.54 - 141.61 97.08 -54.3%
DDM - Multi 75.96 - 157.93 102.46 -51.8%

ROLL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,144.32
Beta 1.34
Outstanding shares (mil) 28.93
Enterprise Value (mil) 7,437.82
Market risk premium 5.00%
Cost of Equity 9.67%
Cost of Debt 5.00%
WACC 8.57%