Intrinsic value of Brink's Company (The) (BCO)

[per Chepakovich valuation model]

other valuations of BCO

[per Chepakovich valuation model]  See other valuations of BCO stock

Previous Close$74.86
Intrinsic Value
Upside potential
Previous Close
$74.86

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %0.2NaN
Revenue, $3691NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3477NaN
Operating income, $m213NaN
EBITDA, $m420NaN
Interest expense (income), $mNaN
Earnings before tax, $m73NaN
Tax expense, $m57NaN
Net income, $m16NaN

BALANCE SHEET

Cash and short-term investments, $m943NaN
Total assets, $m5136NaN
Adjusted assets (=assets-cash), $m4193NaN
Average production assets, $m2152NaN
Working capital, $m479NaN
Total debt, $m2472NaN
Total liabilities, $m4933NaN
Total equity, $m203NaN
Debt-to-equity ratio12.205NaN
Adjusted equity ratio-0.144NaN

CASH FLOW

Net income, $m16NaN
Depreciation, amort., depletion, $m207NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m318NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-113NaN
Free cash flow, $m431NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m479
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN