BELDEN INC. (BDC)
Drawing & Insulating of Nonferrous Wire · Materials · $4.6B
Intrinsic Value (Consensus)
$80.43
Current Price
$118.20
Margin of Safety
-32%
32% Above Intrinsic Value
Value: $80
Price: $118
Valuation Model Estimates
Current Price: $118.20
DCF (Discounted Cash Flow)
$263.32
Graham Number
$65.70
Earnings Power Value
$57.38
Relative Value (P/E)
$118.20
Dividend Discount Model
$16.67
Consensus Value
$80.43
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)
- $5.91
- EPS (Forward)
- $7.09
- Book Value
- $32.47
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 18.8%
- Debt/Equity
- 128%
- Revenue Growth
- 294.2%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance