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)
$309.26
Method range
$35.99 – $309.26
median $253.75
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 | $309.26 | +104.35% |
| Exit multiple | $290.00 | +91.62% |
| Analyst target | $217.50 | +43.72% |
| Graham number | $35.99 | -76.22% |
- Forward DCF$309.26
- Exit multiple$290.00
- Analyst target$217.50
- Graham number$35.99
Stock price
$151.34
FCF / share (TTM)
$2.47
3Y FCF CAGR
18.2%
Fair value @ hist. growth
$125.77
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
20.7%
per year over your projection horizon
Margin of safety -20.3% vs hist-growth DCF
Historical 3Y CAGR
18.2%
Your model implies
20.7%
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% |
|---|---|---|---|---|---|
| 7.1% | 17.0% | 16.1% | 15.0% | 13.8% | 12.5% |
| 8.1% | 19.7% | 18.9% | 18.0% | 17.0% | 16.0% |
| 9.1% | 22.1% | 21.4% | 20.7% | 19.9% | 19.0% |
| 10.1% | 24.4% | 23.8% | 23.1% | 22.4% | 21.7% |
| 11.1% | 26.6% | 26.0% | 25.4% | 24.8% | 24.2% |
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