What is BrightView Holdings, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on BrightView Holdings, Inc.'s reported free cash flow gives -$2.85 per share. The share price was $10.41 on September 25, 2026, 465% 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% | -$5.18 | -150% |
| Base | 2.5% | 9.0% | -$2.85 | -127% |
| Bull | 7.5% | 8.0% | $1.67 | -84% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | -$1.22 | -$0.73 | -$0.12 | $0.63 | $1.60 |
| 8.0% | -$2.43 | -$2.11 | -$1.74 | -$1.28 | -$0.73 |
| 9.0% | -$3.32 | -$3.11 | -$2.85 | -$2.56 | -$2.21 |
| 10.0% | -$4.00 | -$3.85 | -$3.67 | -$3.47 | -$3.24 |
| 11.0% | -$4.54 | -$4.43 | -$4.30 | -$4.16 | -$3.99 |
Where the presets come from
Base: years 1 to 5 grow at BrightView Holdings, Inc.'s revenue growth rate over the last 5 fiscal years (2.6% 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