Fair value (multi-method)
Four independent methods triangulate what BR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$302.35
Method range
$35.99 – $315.74
median $256.17
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $302.35 | +109.79% |
| Exit multiple | $315.74 | +119.08% |
| Analyst target | $210.00 | +45.71% |
| Graham number | $35.99 | -75.02% |
- Forward DCF$302.35
- Exit multiple$315.74
- Analyst target$210.00
- Graham number$35.99
Stock price
$144.12
FCF / share (TTM)
$2.47
3Y FCF CAGR
18.2%
Fair value @ hist. growth
$122.80
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
20.3%
per year over your projection horizon
Margin of safety -17.4% vs hist-growth DCF
Historical 3Y CAGR
18.2%
Your model implies
20.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 18% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.2% | 16.7% | 15.8% | 14.8% | 13.7% | 12.4% |
| 8.2% | 19.3% | 18.6% | 17.7% | 16.8% | 15.8% |
| 9.2% | 21.7% | 21.1% | 20.3% | 19.6% | 18.7% |
| 10.2% | 24.0% | 23.4% | 22.8% | 22.1% | 21.3% |
| 11.2% | 26.1% | 25.6% | 25.0% | 24.4% | 23.8% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.9B
Total debt − cash
Beta
0.90
Vs market benchmark
Frequently asked questions
Broadridge Financial Solutions (BR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.