/
DCF Valuation
Base-case fair value
$348.88
Intrinsic $465.18 · 25% MOS
Current price: $139.63
Base-case summary
Our base-case DCF for Broadridge Financial Solutions, Inc. (BR) projects 10 years of free cash flow growth at 17.5% for years 1–5 and 8.8% for years 6–10, anchored to 17.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1.3B in trailing free cash flow, this produces an intrinsic value of $465.18 per share. A 25% safety margin gives a fair value of $348.88, suggesting the stock is currently 150% undervalued against the $139.63 market price.
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
$1.3B
Cash & equivalents
$306M
Total debt
$3.4B
Shares outstanding
117M