DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

The Brink's Company (BCO)

Industrials | Security & Protection Services

Today's Price

$102.71

Today's Fair Value

$201.86 +96.53%

Margin of Safety

+49.12%

Projected Value (5Y)

$325.10 +216.52%

Dividends Paid (5Y)

$6.18

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 18.38% | CAGR (5y): 22.47%

Diluted Shares Growth Rate

Regression: -1.48% | CAGR (5y): -3.69%

Dividend Growth Rate

Regression: 8.19% | CAGR (5y): 7.82%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 8.52x)

Discount Rate