Belden Inc. (BDC)
Communication Equipment · Technology · $4.8B
Intrinsic Value (Consensus)
$75.17
Current Price
$123.29
Margin of Safety
-39%
39% Above Intrinsic Value
Value: $75
Price: $123
Valuation Model Estimates
Current Price: $123.29
DCF (Discounted Cash Flow)
$62.48
Graham Number
$65.85
Earnings Power Value
$53.63
Relative Value (P/E)
$118.71
Dividend Discount Model
$0.69
Consensus Value
$75.17
Model Assumptions
Discount Rate
10.3%
Growth Rate
3.9%
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%.
Health Score
C
60
Profitability
22/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 128%
Key Financials
- EPS (TTM)
- $5.94
- EPS (Forward)
- $6.16
- 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
- 3.9%
- Dividend Yield
- 0.0%
- Beta
- 1.13
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-21
Source: Yahoo Finance