Brady Corp (NYSE:BRC)

Watchlist Manager

Watchlist

Price: 76.27 USD -0.17%

Market Cap: 3.6B USD

Have any thoughts about
Brady Corp?

Write Note

Section:

Relative Value

The Relative Value of one BRC stock under the Base Case scenario is 57.62 USD. Compared to the current market price of 76.27 USD, Brady Corp is Overvalued by 24%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

BRC Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

2.7

P/S

vs History	1
vs Industry	22

Median 5Y

2.1

Industry

1.2

Forward

2.4

More Details

18.5

P/E

vs History	38
vs Industry	28

Median 5Y

17.4

Industry

16.8

Forward

16.5

More Details

14.2

P/OCF

vs History	49
vs Industry	24

Median 5Y

14.2

Industry

9.7

More Details

P/FCFE

vs History	53
vs Industry	25

Median 5Y

Industry

16.6

More Details

3.4

P/B

vs History	0
vs Industry	16

Median 5Y

2.7

Industry

1.6

More Details

2.6

EV/S

vs History	0
vs Industry	28

Median 5Y

Industry

1.4

Forward

2.3

More Details

EV/GP

vs History	0
vs Industry	36

Median 5Y

Industry

4.4

More Details

12.7

EV/EBITDA

vs History	23
vs Industry	22

Median 5Y

11.1

Industry

8.4

Forward

11.1

More Details

14.3

EV/EBIT

vs History	30
vs Industry	28

Median 5Y

13.1

Industry

Forward

12.8

More Details

13.6

EV/OCF

vs History	44
vs Industry	28

Median 5Y

13.2

Industry

10.3

More Details

19.8

EV/FCFF

vs History	23
vs Industry	21

Median 5Y

17.3

Industry

13.6

More Details

2.9

EV/IC

vs History	3
vs Industry	14

Median 5Y

2.3

Industry

1.1

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Brady Corp NYSE:BRC	3.6B USD	2.7	18.5	12.7	14.3
MY	T	Tien Wah Press Holdings Bhd KLSE:TIENWAH	236.9B MYR	0.4	14.2	4 365.5	12 471.2
JP		Toppan Inc TSE:7911	1.4T JPY	0.8	19.2	6.8	14.6
JP		Dai Nippon Printing Co Ltd TSE:7912	1.2T JPY	0.9	10.6	8	13.7
JP		TOPPAN Holdings Inc SWB:TPX	5.5B EUR	0.5	12.2	3.5	7.6
ZA	N	Novus Holdings Ltd JSE:NVS	2.6B Zac	0	0	0	0
IE		Cimpress PLC NASDAQ:CMPR	2B USD	0.6	11.7	8.6	13.9
JP		Toppan Forms Co Ltd TSE:7862	172B JPY	0.8	35.6	7.4	13.8
CN	H	Hongbo Co Ltd SZSE:002229	7.9B CNY	13.3	-126.6	-132.1	-132.1
US		Deluxe Corp NYSE:DLX	1.1B USD	0.5	27.9	6.8	12.3
US	R	RR Donnelley & Sons Co F:DLLN	666m EUR	0.1	190.1	5.8	9.6

				Revenue Growth
US		Brady Corp NYSE:BRC	Average P/S: 2.1 2.7	N/A
MY	T	Tien Wah Press Holdings Bhd KLSE:TIENWAH	0.4	N/A
JP		Toppan Inc TSE:7911	0.8	8%
JP		Dai Nippon Printing Co Ltd TSE:7912	0.9	8%
JP		TOPPAN Holdings Inc SWB:TPX	0.5	8%
ZA	N	Novus Holdings Ltd JSE:NVS	Not Available	N/A
IE		Cimpress PLC NASDAQ:CMPR	0.6	19%
JP		Toppan Forms Co Ltd TSE:7862	0.8	N/A
CN	H	Hongbo Co Ltd SZSE:002229	13.3	N/A
US		Deluxe Corp NYSE:DLX	0.5	3%
US	R	RR Donnelley & Sons Co F:DLLN	0.1	N/A

				Earnings Growth
US		Brady Corp NYSE:BRC	Average P/E: 37.8 18.5	N/A
MY	T	Tien Wah Press Holdings Bhd KLSE:TIENWAH	14.2	N/A
JP		Toppan Inc TSE:7911	19.2	31%
JP		Dai Nippon Printing Co Ltd TSE:7912	10.6	-9%
JP		TOPPAN Holdings Inc SWB:TPX	12.2	31%
ZA	N	Novus Holdings Ltd JSE:NVS	Not Available	N/A
IE		Cimpress PLC NASDAQ:CMPR	11.7	-5%
JP		Toppan Forms Co Ltd TSE:7862	35.6	N/A
CN	H	Hongbo Co Ltd SZSE:002229	Negative Multiple: -126.6	N/A
US		Deluxe Corp NYSE:DLX	27.9	511%
US	R	RR Donnelley & Sons Co F:DLLN	190.1	N/A

				EBITDA Growth
US		Brady Corp NYSE:BRC	Average EV/EBITDA: 491.7 12.7	N/A
MY	T	Tien Wah Press Holdings Bhd KLSE:TIENWAH	4 365.5	N/A
JP		Toppan Inc TSE:7911	6.8	33%
JP		Dai Nippon Printing Co Ltd TSE:7912	8	22%
JP		TOPPAN Holdings Inc SWB:TPX	3.5	33%
ZA	N	Novus Holdings Ltd JSE:NVS	Not Available	N/A
IE		Cimpress PLC NASDAQ:CMPR	8.6	49%
JP		Toppan Forms Co Ltd TSE:7862	7.4	N/A
CN	H	Hongbo Co Ltd SZSE:002229	Negative Multiple: -132.1	N/A
US		Deluxe Corp NYSE:DLX	6.8	25%
US	R	RR Donnelley & Sons Co F:DLLN	5.8	N/A

				EBIT Growth
US		Brady Corp NYSE:BRC	Average EV/EBIT: 1 396.8 14.3	N/A
MY	T	Tien Wah Press Holdings Bhd KLSE:TIENWAH	12 471.2	N/A
JP		Toppan Inc TSE:7911	14.6	N/A
JP		Dai Nippon Printing Co Ltd TSE:7912	13.7	N/A
JP		TOPPAN Holdings Inc SWB:TPX	7.6	N/A
ZA	N	Novus Holdings Ltd JSE:NVS	Not Available	N/A
IE		Cimpress PLC NASDAQ:CMPR	13.9	74%
JP		Toppan Forms Co Ltd TSE:7862	13.8	N/A
CN	H	Hongbo Co Ltd SZSE:002229	Negative Multiple: -132.1	N/A
US		Deluxe Corp NYSE:DLX	12.3	12%
US	R	RR Donnelley & Sons Co F:DLLN	9.6	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Estee Lauder Companies Inc NYSE:EL	Consumer products
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Church & Dwight Co Inc NYSE:CHD	Consumer products
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	American Express Co NYSE:AXP	Financial Services
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Target Corp NYSE:TGT	Retail
US	Walt Disney Co NYSE:DIS	Media
US	Mueller Industries Inc NYSE:MLI	Machinery
US	PayPal Holdings Inc NASDAQ:PYPL	Technology

Brady Corp
NYSE:BRC

Relative Value

Valuation Multiples

Multiples Across Competitors

BRC Competitors Multiples
Brady Corp Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	53.25 76.81
Price Target

Brady Corp NYSE:BRC

Relative Value

Valuation Multiples

Multiples Across Competitors

BRC Competitors Multiples Brady Corp Competitors

See Also

Company

Help

Tools

Stocks

Brady Corp
NYSE:BRC

BRC Competitors Multiples
Brady Corp Competitors