Loading...

Bread Financial Holdings Inc (NYSE:ADS)

56.8 USD +0.65 USD ( +1.16% )
Watchlist Manager
Bread Financial Holdings Inc Logo
Bread Financial Holdings Inc
NYSE:ADS
Watchlist

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Sep 27, 2022.

Estimated DCF Value of one ADS stock is 128.19 USD. Compared to the current market price of 56.8 USD, the stock is Undervalued by 56%.

ADS DCF Value
Base Case
128.19 USD
Undervaluation 56%
DCF Value
Price
Worst Case
Base Case
Best Case
128.19
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 128.19 USD
Bread Financial Holdings Inc Competitors:
DCF Valuation
WISE
Wise PLC
4056
Neural Pocket Inc
WU
Western Union Co
3640
Densan Co Ltd
QSV
Edenred SE
PAY
PayPoint plc
IMXI
International Money Express Inc
TIXT
Telus International Cda Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Sep 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Bread Financial Holdings Inc.
Model Settings
Operating Model
Discount Rate
9.21%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
9.21%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device for better experience.

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 6.4B USD
Equity Value 6.4B USD
/ Shares Outstanding 50M
ADS DCF Value 128.19 USD
Undervalued by 56%

To view the process of calculating the Present Value of Bread Financial Holdings Inc' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
3.8B 4.4B
Net Income
569M 594M
FCFE
569M 594M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one ADS stock?

Estimated DCF Value of one ADS stock is 128.19 USD. Compared to the current market price of 56.8 USD, the stock is Undervalued by 56%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Bread Financial Holdings Inc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (6.4B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 128.19 USD per one ADS share.