Brady Corporation

Brady Corporation

BRCยทNYSE

$88.15

+0.34%
IndustrialsSecurity & Protection Services

Brady Corporation manufactures and supplies identification solutions (IDS) and workplace safety (WPS) products to identify and protect premises, products, and people in the United States and internationally. The IDS segment offers safety signs, floor-marking tapes, pipe markers, labeling systems, spill control products, and lockout/tagout devices for facility identification and protection; materials, printing systems, RFID and bar code scanners for product identification, brand protection labeling, work in process labeling, and finished product identification; and hand-held printers, wire markers, sleeves, and tags for wire identification, as well as software and services for safety compliance auditing, procedure writing, and training. Its products also comprise name tags, badges, lanyards, rigid card printing systems, and access control software for people identification; wristbands and labels for tracking and enhancing the safety of patients; and custom wristbands. This segment serves customers in various industries, such as industrial and electronic manufacturing, healthcare, chemical, oil, gas, automotive, aerospace, governments, mass transit, electrical contractors, education, leisure and entertainment, telecommunications, and others through distributors, direct sales, catalog marketing, and digital channels. The WPS segment provides workplace safety and compliance products, such as safety and compliance signs, tags, labels, and markings; informational signage and markings; asset tracking labels; first aid products; facility safety and personal protection equipment; and labor law and other compliance posters for various industries, including process, government, education, construction, and utilities, as well as manufacturers through catalog and digital channels. It also offers stock and custom identification products, as well as sells related resale products. Brady Corporation was incorporated in 1914 and is headquartered in Milwaukee, Wisconsin.

At a Glance

Live Snapshot
Market Cap$4.15B
EPS3.9600
P/E Ratio22.26
Earnings Date09/03/2026
Brady Corporation

Brady Corporation Fair Value Envelope

BRC ยท NYSE

Our analysis suggests that BRC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $88.15, this represents a potential HIDDEN relative to our calculated worth for Brady Corporation.

Intrinsic Value
Current Price: $88.15

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$1.0B
+ Cash & Equivalents$174.3M
Firm Value$1.2B
- Debt$158.6M
Equity Value$1.1B
/ Shares Outstanding47,176,725B
DCF Value$22
OVERVALUED BY 75%

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
$158.9M
$139.3M
$122.2M
$107.1M
$94.0M
$82.4M
$72.2M
$63.4M
$55.6M
$48.7M
Maintenance CapEx
-$4.8M
-$4.2M
-$3.7M
-$3.3M
-$2.9M
-$2.5M
-$2.2M
-$1.9M
-$1.7M
-$1.5M
Owner Earnings
$154.1M
$135.1M
$118.5M
$103.9M
$91.1M
$79.9M
$70.1M
$61.4M
$53.9M
$47.2M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$142.6M
$115.8M
$94.0M
$76.4M
$62.0M
$50.3M
$40.9M
$33.2M
$26.9M
$21.9M
Terminal Value represents 35.9% of Enterprise Value