Related stocks: Services-Child Day Care Services
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Services-Child Day Care Services
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$90.43
Intrinsic $120.57 · 25% MOS
Base-case summary
Our base-case DCF for Bright Horizons Family Solutions Inc. (BFAM) projects 10 years of free cash flow growth at 10.9% for years 1–5 and 5.5% for years 6–10, anchored to 10.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $275M in trailing free cash flow, this produces an intrinsic value of $120.57 per share. A 25% safety margin gives a fair value of $90.43.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$275M
Cash & equivalents
$133M
Total debt
$1.7B
Shares outstanding
55M