Brady Corporation
Bear Case (25th pct.)
-48.0% vs price
Base Case (Median)
-41.2% vs price
Bull Case (75th pct.)
-26.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.88 | -73.0% | High (40%) |
| PE Comparable | $84.60 | -8.1% | Medium (25%) |
| Growth Trajectory DCF | $46.07 | -49.9% | Medium (20%) |
| Graham Number | $49.60 | -46.1% | High (80%) |
| EV/EBITDA | $59.29 | -35.6% | Medium (20%) |
| EV/FCF | $76.13 | -17.3% | Medium (20%) |
| Earnings Power Value | $54.10 | -41.2% | High (70%) |
Based on 7 out of 8 methods, BRC appears overvalued at the current price of $92.01. The base case fair value of $54.10 implies 41.2% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.