investorscraft@gmail.com

Intrinsic Value of The Brink's Company (BCO)

Previous Close$94.46
Intrinsic Value
Upside potential
Previous Close
$94.46

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Brink's Company operates as a global leader in secure logistics and cash management services, serving financial institutions, retailers, and other commercial clients. Its core revenue model is built on providing armored transportation, cash-in-transit, ATM servicing, and secure storage solutions. The company operates in over 100 countries, leveraging its extensive network to deliver mission-critical services that ensure the safe movement and management of valuables. Brink's holds a dominant position in the cash logistics industry, characterized by high barriers to entry due to regulatory requirements and the need for specialized infrastructure. Its diversified client base and long-term contracts provide stability, while technological investments in tracking and automation enhance operational efficiency. The company competes in a niche but essential sector, where trust and reliability are paramount, reinforcing its competitive moat.

Revenue Profitability And Efficiency

Brink's reported revenue of $5.01 billion for FY 2024, with net income of $162.9 million, reflecting a net margin of approximately 3.3%. Diluted EPS stood at $3.63, while operating cash flow reached $426 million. Capital expenditures totaled $222.5 million, indicating disciplined reinvestment in fleet modernization and technology. The company's profitability metrics suggest steady operational execution, though margins remain constrained by the capital-intensive nature of its business.

Earnings Power And Capital Efficiency

The company's earnings power is supported by recurring revenue streams from long-term contracts, though its capital efficiency is moderated by high fixed costs. Operating cash flow coverage of capital expenditures demonstrates adequate reinvestment capacity, but elevated debt levels may weigh on returns. Brink's ability to scale its asset-light digital solutions could improve capital efficiency over time.

Balance Sheet And Financial Health

Brink's maintains a robust liquidity position with $1.4 billion in cash and equivalents, offset by total debt of $4.25 billion. The leverage ratio suggests a moderately leveraged balance sheet, typical for asset-heavy logistics firms. Strong cash generation provides flexibility for debt servicing, but refinancing risks in a rising rate environment warrant monitoring.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by global demand for secure logistics, though profitability growth lags due to cost pressures. The company pays a dividend of $0.94 per share, yielding approximately 1.5%, reflecting a conservative payout policy. Future growth may hinge on expansion in emerging markets and adoption of cash-handling automation technologies.

Valuation And Market Expectations

Trading at a mid-teens P/E multiple, Brink's valuation reflects its stable but low-growth profile. Market expectations appear balanced, pricing in modest margin expansion and cash flow stability. The stock's performance may hinge on execution in cost containment and debt management.

Strategic Advantages And Outlook

Brink's benefits from its entrenched market position, global scale, and regulatory expertise, which deter competition. Near-term challenges include inflationary cost pressures and interest expense headwinds. The long-term outlook remains stable, supported by structural demand for cash logistics, though diversification into digital payment solutions could unlock incremental growth opportunities.

Sources

Company 10-K, Investor Presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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