Bright Horizons Family Solutions Inc. logo BFAM - Bright Horizons Family Solutions Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 8
HOLD 10
SELL 2
STRONG
SELL
0
| PRICE TARGET: $75.00 DETAILS
HIGH: $83.00
LOW: $64.00
MEDIAN: $78.00
CONSENSUS: $75.00
UPSIDE: 12.07%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 50% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Moderate
Trading 34.0% below fair value
Current Price $66.92
Bear Case $61.63 7.9% downside ($61.63 - $66.92) / $66.92 = -7.9% 7% stage 1 growth, 11% discount
Fair Value $101.40 51.5% upside ($101.40 - $66.92) / $66.92 = 51.5% 12% stage 1 growth, 11% discount
Bull Case $142.27 112.6% upside ($142.27 - $66.92) / $66.92 = 112.6% 15% stage 1 growth, 11% discount

Adjust Assumptions

11.8%
11.0%
3.0%

Key Value Driver

FCF growth rate (12% base case)

Terminal Value % of EV 40%
Implied Market Multiple 18.3x
Market is pricing in (growth) 7.8% vs our 11.8% base

Plain-Language Summary

Using a two-stage FCF DCF with 12% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $101.40 per share.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (20 analysts) $75.00
Analyst Range $64.00 – $83.00
Divergence from AlphaVal 35%

Warnings

ℹ Wall Street's average price target is $75.00 (from 20 analysts). Our estimate is 35% above the consensus -- consider that gap carefully.

Key Risks

  • P/E alone misleads — earnings depressed by growth investment
  • Cyclical or commodity businesses may be misclassified as platforms
  • Terminal value dominance suggests sensitivity to long-run assumptions