Belden Inc.

Belden Inc.

BDCยทNYSE

$110.60

+0.44%
TechnologyCommunication Equipment

Belden Inc. provides portfolio of signal transmission solutions in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. It operates in two segments, Enterprise Solutions and Industrial Solutions. The Enterprise Solutions segment offers copper cable and connectivity solutions, fiber cable and connectivity solutions, interconnect panels, racks and enclosures, and signal extension and matrix switching systems for use in applications, such as local area networks, data centers, access control, 5G, fiber, and home and building automation. It also provides power, cooling, and airflow management products for mission-critical data center operations; and end-to-end copper and fiber network systems. This segment serves commercial real estate, hospitality, healthcare, education, financial, government, and broadband and wireless service providers, as well as end-markets, including sport venues, stadiums, data centers, military installations, and academia. The Industrial Solutions segment offers infrastructure components and on-machine connectivity systems; and industrial Ethernet switches, network management software, routers, firewalls, gateways, input/output (I/O) connectors/systems, industrial Ethernet cables, optical fiber industrial Ethernet cables, Fieldbus cables, IP and networking cables, I/O modules, distribution boxes, and customer specific wiring solutions. This segment provides its products for use in applications comprising network and fieldbus infrastructure; sensor and actuator connectivity; and power, control, and data transmission; and supplies heat-shrinkable tubing and wire management products to protect and organize wire and cable assemblies. It serves distributors, original equipment manufacturers, installers, and end-users. The company was formerly known as Belden CDT Inc. and changed its name to Belden Inc. in May 2007. Belden Inc. was founded in 1902 and is based in St. Louis, Missouri.

At a Glance

Live Snapshot
Market Cap$4.31B
EPS6.0000
P/E Ratio18.43
Earnings Date07/30/2026
Belden Inc.

Belden Inc. Fair Value Envelope

BDC ยท NYSE

Our analysis suggests that BDC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $110.6, this represents a potential HIDDEN relative to our calculated worth for Belden Inc..

Intrinsic Value
Current Price: $110.6

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$4.1B
+ Cash & Equivalents$389.9M
Firm Value$4.5B
- Debt$1.5B
Equity Value$3.0B
/ Shares Outstanding39,871,086B
DCF Value$76
OVERVALUED BY 31%

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
$348.0M
$341.4M
$334.8M
$328.4M
$322.1M
$315.9M
$309.8M
$303.9M
$298.0M
$292.3M
Maintenance CapEx
-$26.7M
-$26.2M
-$25.7M
-$25.2M
-$24.7M
-$24.2M
-$23.8M
-$23.3M
-$22.9M
-$22.4M
Owner Earnings
$321.3M
$315.2M
$309.1M
$303.2M
$297.3M
$291.6M
$286.0M
$280.5M
$275.1M
$269.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$297.5M
$270.2M
$245.4M
$222.8M
$202.4M
$183.8M
$166.9M
$151.6M
$137.6M
$125.0M
Terminal Value represents 51.5% of Enterprise Value