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)
$199.62
Method range
$27.92 – $199.62
median $85.96
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 | $199.62 | +113.75% |
| Exit multiple | $85.96 | -7.95% |
| Analyst target | — | — |
| Graham number | $27.92 | -70.11% |
- Forward DCF$199.62
- Exit multiple$85.96
- Analyst target—
- Graham number$27.92
Stock price
$93.39
FCF / share (TTM)
$1.42
3Y FCF CAGR
-1.6%
Fair value @ hist. growth
$20.28
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
17.9%
per year over your projection horizon
Margin of safety -360.5% vs hist-growth DCF
Historical 3Y CAGR
-1.6%
Your model implies
17.9%
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% |
|---|---|---|---|---|---|
| 5.7% | 13.8% | 12.5% | 11.1% | 9.4% | 7.4% |
| 6.7% | 16.9% | 15.9% | 14.8% | 13.5% | 12.0% |
| 7.7% | 19.7% | 18.9% | 17.9% | 16.9% | 15.7% |
| 8.7% | 22.3% | 21.5% | 20.7% | 19.9% | 18.9% |
| 9.7% | 24.6% | 24.0% | 23.3% | 22.5% | 21.7% |
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
$15.8M
Total debt − cash
Beta
0.61
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
- Buybacks0.82% TTM
- Dividend Profile1.05% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History3 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.