BRINKS CO (BCO)
Arrangement of Transportation of Freight & Cargo · Industrials · $3.9B
Intrinsic Value (Consensus)
$74.78
Current Price
$93.80
Margin of Safety
-20.3%
20.3% Above Intrinsic Value
Value: $75
Price: $94
Valuation Model Estimates
Current Price: $93.80
DCF (Discounted Cash Flow)
$315.06
Graham Number
$26.67
Earnings Power Value
$45.53
Relative Value (P/E)
$93.80
Dividend Discount Model
$85.00
Consensus Value
$74.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $4.69
- EPS (Forward)
- $5.63
- Book Value
- $6.74
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 71.9%
- Debt/Equity
- 145%
- Revenue Growth
- 5.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance