Previous Close | $120.58 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Bright Horizons Family Solutions Inc. operates as a leading provider of employer-sponsored child care, early education, and workforce education services. The company primarily serves corporate clients, offering on-site and near-site child care centers, back-up care, and educational advisory services. Its revenue model is subscription-based, with long-term contracts ensuring stable cash flows. Bright Horizons holds a dominant position in the U.S. child care market, benefiting from high barriers to entry due to regulatory requirements and the need for trusted brand recognition. The company differentiates itself through premium-quality services tailored to working families, supported by partnerships with Fortune 500 companies. Its market leadership is reinforced by a scalable platform and recurring revenue streams, positioning it well in the growing demand for employer-sponsored family benefits.
Bright Horizons reported revenue of $2.69 billion for FY 2024, with net income of $140.2 million, reflecting a net margin of approximately 5.2%. Operating cash flow stood at $337.5 million, while capital expenditures were $97.3 million, indicating disciplined reinvestment. The company’s diluted EPS of $2.40 demonstrates steady profitability, supported by efficient cost management and scalable operations.
The company’s earnings power is underpinned by high client retention and recurring revenue streams, with operating cash flow covering capital expenditures comfortably. Return metrics are stable, though leverage remains a consideration given total debt of $1.79 billion. Bright Horizons’ capital efficiency is evident in its ability to generate consistent cash flows while maintaining service quality and expanding its footprint.
Bright Horizons’ balance sheet shows $110.3 million in cash and equivalents against $1.79 billion in total debt, indicating a leveraged but manageable position. The absence of dividends suggests a focus on debt servicing and growth reinvestment. Liquidity appears adequate, with operating cash flow supporting ongoing obligations, though refinancing risks may arise in higher-rate environments.
Growth is driven by corporate demand for family benefits and expansion into new markets, though macroeconomic pressures could affect discretionary employer spending. The company does not pay dividends, prioritizing reinvestment in capacity and technology. Historical trends suggest moderate revenue growth, with potential upside from increased adoption of employer-sponsored care solutions.
The market likely prices Bright Horizons on its premium positioning and recurring revenue model, with valuation multiples reflecting steady growth expectations. Investor focus remains on enrollment trends and corporate client retention, given the cyclical nature of employer-sponsored services. The lack of dividends may limit appeal to income-focused investors.
Bright Horizons’ strategic advantages include its strong brand, long-term client relationships, and regulatory moat in the child care sector. The outlook is cautiously optimistic, with growth tied to corporate wellness trends, though labor cost inflation and competition for talent pose risks. The company’s scalable platform positions it to capitalize on increasing demand for family-supportive workplace benefits.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |