$196.81
Below FV▲ +17.3% against the close used
Model range $72.41 – $288.00
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$72.41Fair value$196.81Bull$288.00
FairClose
52-week traded range
52W low $135.4452W high $254.82
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Broadridge Financial Solutions closed at $167.74, 14.8% below the consensus fair value of $196.81 drawn from 9 valuation models.
Financial DNA score 65/100 — Strong. P/E of 17.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$216.67
+29.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$72.41
-56.8%
√(22.5 × EPS × BVPS)
EPS=9.6, BVPS=24.27 · outside Graham range (P/E 17.5, P/B 6.9) — asset-light, treat as a rough floor
P/E Fair Value
$192.00
+14.5%
EPS × 20x (sector P/E)
EPS=9.6, Sector P/E=20x
Peter Lynch (PEG)
$288.00
+71.7%
EPS × Growth% (PEG = 1 is fair)
EPS=9.6, g=30%
EV/EBITDA
$196.71
+17.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.44B
Dividend Discount (DDM)
$211.05
+25.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.91, r=10%, g=8%
Book Value (P/B)
$203.79
+21.5%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=24.27, ROE=39.6%, g=6%, r=10%
Reverse DCF
$167.74
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 35.9%
Margin of Safety
$120.27
-28.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=160.36, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.