What is Brady Corp worth?
With the base-case assumptions below, a discounted cash flow model on Brady Corp's reported free cash flow gives $89.05 per share. The share price was $84.02 on September 25, 2026, 6% 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 | 2.5% | 10.0% | $56.92 | -32% |
| Base | 7.5% | 9.0% | $89.05 | +6% |
| Bull | 12.5% | 8.0% | $153.12 | +82% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $112.93 | $120.25 | $129.18 | $140.35 | $154.71 |
| 8.0% | $95.10 | $99.84 | $105.44 | $112.17 | $120.38 |
| 9.0% | $82.07 | $85.31 | $89.05 | $93.42 | $98.57 |
| 10.0% | $72.15 | $74.46 | $77.07 | $80.06 | $83.50 |
| 11.0% | $64.36 | $66.05 | $67.94 | $70.06 | $72.47 |
Where the presets come from
Base: years 1 to 5 grow at Brady Corp's revenue growth rate over the last 5 fiscal years (7.7% 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