BR · Broadridge Financial Solutions, Inc.
$137.932026-07-21Sector: Technology; Industry: Information Technology Services; Sub-Industry: Data Processing & Outsourced Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$156
+13.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($109 · $178) Analysts Range ($165 · $257) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q3 | $6.1B | — | 15.4% | 21.0% | $740MM | $178MM | $918MM | 8.0% | — | 13.3% | $5.6B | $5.39 | — |
| 2025.Q2 | $6.5B | 7.4% | 15.6% | 20.4% | $810MM | $303MM | $1.1B | 9.0% | — | 14.4% | $5.6B | $5.97 | — |
| 2025.Q3 | $6.5B | 0.0% | 15.6% | 20.9% | $804MM | $394MM | $1.2B | 8.4% | — | 14.3% | $5.6B | $5.97 | — |
| 2026.Q2 | $6.9B | 5.9% | 17.3% | 21.9% | $929MM | $2MM | $931MM | 8.5% | — | 16.1% | $5.9B | $7.18 | — |
| 2026.Q3 | $7.3B | 6.3% | 17.1% | 21.1% | $990MM | −$139MM | $851MM | 8.1% | — | 17.0% | $5.8B | $9.41 | 12.9 |
| italics below = DCF projection · 10yr Rev CAGR: 4.6% |
| 2027.Q3 | $7.7B | +5.0% | 17.3% | 21.0% | $1.0B | −$27MM | $1.0B | 8.1% | $945MM | 18.1% | $5.8B | $8.96 | 15.4 |
| 2028.Q3 | $8.1B | +5.0% | 18.0% | 20.9% | $1.1B | −$31MM | $1.1B | 8.2% | $957MM | 19.8% | $5.8B | $9.83 | 14.0 |
| 2029.Q3 | $8.5B | +4.9% | 19.2% | 20.8% | $1.3B | −$36MM | $1.3B | 8.2% | $990MM | 22.0% | $5.9B | $11.01 | 12.5 |
| 2030.Q3 | $8.9B | +4.8% | 20.2% | 20.7% | $1.4B | −$41MM | $1.4B | 8.3% | $1.0B | 24.1% | $5.9B | $12.16 | 11.3 |
| 2031.Q3 | $9.3B | +4.7% | 20.2% | 20.6% | $1.5B | −$48MM | $1.4B | 8.3% | $973MM | 25.1% | $6.0B | $12.75 | 10.8 |
|
| Term. Yr+ | $12.0B | 4.1% | 15.9% | 20.0% | $1.5B | −$265MM | $1.3B | 8.6% | $12.6B | 23.6% | — | — | — |
Active scenario IV: $156 (+13.2% vs market)