Fair value (multi-method)
Four independent methods triangulate what BRC 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)
$202.27
Method range
$27.92 – $202.27
median $85.62
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 | $202.27 | +128.21% |
| Exit multiple | $85.62 | -3.39% |
| Analyst target | — | — |
| Graham number | $27.92 | -68.50% |
- Forward DCF$202.27
- Exit multiple$85.62
- Analyst target—
- Graham number$27.92
Stock price
$88.63
FCF / share (TTM)
$1.42
3Y FCF CAGR
-1.6%
Fair value @ hist. growth
$20.50
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
17.1%
per year over your projection horizon
Margin of safety -332.3% vs hist-growth DCF
Historical 3Y CAGR
-1.6%
Your model implies
17.1%
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 -2% 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% |
|---|---|---|---|---|---|
| 5.6% | 12.9% | 11.7% | 10.2% | 8.5% | 6.4% |
| 6.6% | 16.1% | 15.0% | 13.9% | 12.6% | 11.1% |
| 7.6% | 18.9% | 18.0% | 17.1% | 16.0% | 14.9% |
| 8.6% | 21.4% | 20.7% | 19.9% | 19.0% | 18.1% |
| 9.6% | 23.7% | 23.1% | 22.4% | 21.7% | 20.9% |
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.
PEG
0.76
Low vs growth
Net cash
$16M
Total debt − cash
Beta
0.62
Vs market benchmark
Frequently asked questions
Brady (BRC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation