The Brink's Company

The Brink's Company

BCOยทNYSE

$100.88

+0.24%
IndustrialsSecurity & Protection Services

The Brink's Company provides secure transportation, cash management, and other security-related services in North America, Latin America, Europe, and internationally. The company offers armored vehicle transportation of valuables; automated teller machine (ATM) management services, such as cash replenishment, replenishment forecasting, cash optimization, ATM remote monitoring, service call dispatching, transaction processing, installation, and first and second line maintenance services; network infrastructure; and cash-in-transit services. It also provides transportation services for diamonds, jewelry, precious metals, securities, bank notes, currency, high-tech devices, electronics, and pharmaceuticals; vault outsourcing and money processing services; and services related to deploying and servicing intelligent safes and safe control devices, as well as cashier balancing, counterfeit detection, account consolidation, electronic reporting, check imaging, and reconciliation services. In addition, the company offers technology applications, including online cash tracking, cash inventory management, and other web-based tools. Further, it provides bill payment and collection services; prepaid cards and corporate debit cards; and security system design and installation services that include alarms, motion detectors, closed-circuit televisions, and digital video recorders, as well as access control systems comprising card and biometric readers, electronic locks, and turnstiles. Additionally, the company offers monitoring services; and security and guarding services to protect airports, offices, warehouses, stores, and public venues. It serves banks and financial institutions, retailers, government agencies, mints, jewelers, and other commercial operations. The company was formerly known as The Pittston Company and changed its name to The Brink's Company in May 2003. The Brink's Company was founded in 1859 and is headquartered in Richmond, Virginia.

At a Glance

Live Snapshot
Market Cap$4.15B
EPS4.7400
P/E Ratio21.28
Earnings Date08/05/2026
The Brink's Company

The Brink's Company Fair Value Envelope

BCO ยท NYSE

Our analysis suggests that BCO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $100.88, this represents a potential HIDDEN relative to our calculated worth for The Brink's Company.

Intrinsic Value
Current Price: $100.88

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$5,445.1B
+ Cash & Equivalents$2.3B
Firm Value$5,447.4B
- Debt$4.9B
Equity Value$5,442.5B
/ Shares Outstanding41,545,520B
DCF Value$131.0K
UNDERVALUED BY 129758%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$1.3B
$2.6B
$5.1B
$10.2B
$20.5B
$40.9B
$81.9B
$163.7B
$327.4B
$654.8B
Maintenance CapEx
-$81.2M
-$162.5M
-$325.0M
-$649.9M
-$1.3B
-$2.6B
-$5.2B
-$10.4B
-$20.8B
-$41.6B
Owner Earnings
$1.2B
$2.4B
$4.8B
$9.6B
$19.2B
$38.3B
$76.7B
$153.3B
$306.6B
$613.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.1B
$2.1B
$3.8B
$7.0B
$13.0B
$24.2B
$44.7B
$82.8B
$153.4B
$284.1B
Terminal Value represents 88.7% of Enterprise Value