What is Broadridge Financial Solutions, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Broadridge Financial Solutions, Inc.'s reported free cash flow gives $220.82 per share. The share price was $163.77 on September 25, 2026, 26% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 3.5% | 10.0% | $128.37 | -22% |
| Base | 8.5% | 9.0% | $220.82 | +35% |
| Bull | 13.5% | 8.0% | $405.14 | +147% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $289.95 | $311.17 | $337.10 | $369.52 | $411.20 |
| 8.0% | $238.28 | $252.04 | $268.30 | $287.81 | $311.66 |
| 9.0% | $200.56 | $209.96 | $220.82 | $233.48 | $248.45 |
| 10.0% | $171.85 | $178.54 | $186.13 | $194.79 | $204.79 |
| 11.0% | $149.31 | $154.22 | $159.70 | $165.87 | $172.86 |
Where the presets come from
Base: years 1 to 5 grow at Broadridge Financial Solutions, Inc.'s revenue growth rate over the last 5 fiscal years (8.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions