Bright Horizons Family Solutions Inc.

Bright Horizons Family Solutions Inc.

BFAMยทNYSE

$59.64

+0.77%
Consumer CyclicalPersonal Products & Services

Bright Horizons Family Solutions Inc. provides early education and child care, back-up care, educational advisory, and other workplace solutions services for employers and families. The company operates through three segments: Full Service Center-Based Child Care, Back-Up Care, and Educational Advisory and Other Services. The Full Service Center-Based Child Care segment offers traditional center-based child care and early education, preschool, and elementary education services. The Back-Up Care segment provides center-based back-up child care, in-home child and adult/elder dependent care, school-age camps, virtual tutoring, and self-sourced reimbursed care services through child care centers, school-age campuses, and in-home caregivers, as well as the back-up care network. The Educational Advisory and Other Services segment offers tuition assistance and student loan repayment program administration, workforce education, and related educational consulting services, as well as college admissions advisory services. As of December 31, 2021, it operated 1,014 child care and early education centers in the United States, Puerto Rico, the United Kingdom, Canada, the Netherlands, and India. The company was formerly known as Bright Horizons Solutions Corp. and changed its name to Bright Horizons Family Solutions Inc. in July 2012. Bright Horizons Family Solutions Inc. was founded in 1986 and is headquartered in Newton, Massachusetts.

At a Glance

Live Snapshot
Market Cap$3.14B
EPS3.3900
P/E Ratio17.59
Earnings Date07/30/2026
Bright Horizons Family Solutions Inc.

Bright Horizons Family Solutions Inc. Fair Value Envelope

BFAM ยท NYSE

Our analysis suggests that BFAM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $59.64, this represents a potential HIDDEN relative to our calculated worth for Bright Horizons Family Solutions Inc..

Intrinsic Value
Current Price: $59.64

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$8.1B
+ Cash & Equivalents$140.6M
Firm Value$8.2B
- Debt$1.8B
Equity Value$6.5B
/ Shares Outstanding56,553,944B
DCF Value$114
UNDERVALUED BY 91%

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
$371.2M
$396.2M
$423.0M
$451.5M
$482.0M
$514.5M
$549.3M
$586.3M
$625.9M
$668.2M
Maintenance CapEx
-$19.5M
-$20.8M
-$22.2M
-$23.7M
-$25.3M
-$27.0M
-$28.9M
-$30.8M
-$32.9M
-$35.1M
Owner Earnings
$351.7M
$375.4M
$400.7M
$427.8M
$456.7M
$487.5M
$520.4M
$555.5M
$593.0M
$633.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$325.6M
$321.8M
$318.1M
$314.4M
$310.8M
$307.2M
$303.7M
$300.1M
$296.7M
$293.2M
Terminal Value represents 61.7% of Enterprise Value