BellRing Brands, Inc. logo BRBR - BellRing Brands, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS
STRONG
BUY
0
BUY 14
HOLD 7
SELL 0
STRONG
SELL
0
| PRICE TARGET: $13.20 DETAILS
HIGH: $15.00
LOW: $11.00
MEDIAN: $13.00
CONSENSUS: $13.20
UPSIDE: 26.32%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Platform & Compounding FCF 85% confidence

Primary model: Two-stage FCF DCF

Valuation Signal Undervalued Strong
Trading 58.2% below fair value
Current Price $10.45
Bear Case $23.35 123.5% upside ($23.35 - $10.45) / $10.45 = 123.5% 3% stage 1 growth, 11% discount
Fair Value $24.97 139.0% upside ($24.97 - $10.45) / $10.45 = 139.0% 4% stage 1 growth, 11% discount
Bull Case $27.80 166.0% upside ($27.80 - $10.45) / $10.45 = 166.0% 5% stage 1 growth, 11% discount

Adjust Assumptions

3.7%
11.0%
3.0%

Key Value Driver

FCF growth rate (4% base case)

Terminal Value % of EV 33%
Implied Market Multiple 7.7x
Market is pricing in (growth) -4.3% vs our 3.7% base

Plain-Language Summary

Using a two-stage FCF DCF with 4% growth decelerating over 15 years, discounted at 11%, the base-case intrinsic value is $24.97 per share.

Analyst Consensus (External Reference)

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

Average Target (21 analysts) $13.20
Analyst Range $11.00 – $15.00
Divergence from AlphaVal 89%

Warnings

Wall Street's average price target is $13.20 (from 21 analysts). Our estimate is 89% 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