BR · Broadridge Financial Solutions, Inc.
$160.932026-05-17Sector: Technology; Industry: Information Technology Services; Sub-Industry: Data Processing & Outsourced Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$111
-31.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($110 · $125) Analysts Range ($213 · $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 |
|---|
| 2022.Q2 | $5.0B | — | 13.6% | 21.0% | $536MM | −$2.9B | −$2.4B | 5.9% | — | 9.5% | $5.7B | $4.65 | — |
| 2023.Q2 | $5.7B | 14.3% | 13.3% | 20.4% | $605MM | −$380MM | $225MM | 7.9% | — | 10.7% | $5.7B | $4.58 | — |
| 2024.Q2 | $6.1B | 6.2% | 15.4% | 21.2% | $737MM | $150MM | $887MM | 7.8% | — | 13.2% | $5.5B | $5.36 | — |
| 2025.Q2 | $6.5B | 7.4% | 15.6% | 20.4% | $810MM | $303MM | $1.1B | 9.0% | — | 14.6% | $5.6B | $5.93 | — |
| 2026.Q2 | $7.2B | 10.4% | 17.3% | 21.9% | $970MM | $2MM | $972MM | 8.5% | — | 16.9% | $5.9B | $9.07 | 15.3 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2027.Q2 | $7.5B | +4.7% | 17.3% | 21.7% | $1.0B | −$283MM | $734MM | 8.5% | $677MM | 16.9% | $6.2B | $8.64 | 18.6 |
| 2028.Q2 | $7.9B | +4.9% | 18.1% | 21.5% | $1.1B | −$319MM | $798MM | 8.5% | $678MM | 17.7% | $6.5B | $9.50 | 16.9 |
| 2029.Q2 | $8.3B | +4.8% | 18.9% | 21.3% | $1.2B | −$337MM | $888MM | 8.5% | $696MM | 18.4% | $6.8B | $10.41 | 15.5 |
| 2030.Q2 | $8.6B | +4.3% | 19.7% | 21.1% | $1.3B | −$330MM | $1.0B | 8.5% | $728MM | 19.2% | $7.1B | $11.37 | 14.2 |
| 2031.Q2 | $9.0B | +4.6% | 19.7% | 20.9% | $1.4B | −$379MM | $1.0B | 8.5% | $682MM | 19.1% | $7.5B | $11.92 | 13.5 |
|
| Term. Yr+ | $11.6B | 4.1% | 15.9% | 20.0% | $1.5B | −$463MM | $1.0B | 8.6% | $10.0B | 13.1% | — | — | — |
Active scenario IV: $111 (-31.1% vs market)