DCF Calculator

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

Brady Corporation (BRC)

Industrials | Security & Protection Services

Today's Price

$82.77

Today's Fair Value

$86.49 +4.49%

Margin of Safety

+4.30%

Projected Value (5Y)

$139.30 +68.3%

Dividends Paid (5Y)

$5.15

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 13.13% | CAGR (5y): 9.53%

Diluted Shares Growth Rate

Regression: -0.75% | CAGR (5y): -1.84%

Dividend Growth Rate

Regression: 1.93% | CAGR (5y): 2.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 13.69x)

Discount Rate