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

Estimated DCF Value of one ADS stock under the base case scenario is 70.6 USD. Compared to the current market price of 56.8 USD, the stock is Undervalued by 20%.

Estimated DCF Value of one NYSE:ADS stock is 70.6 USD. Compared to the current market price of 56.8 USD, the stock is Undervalued by 20% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
6.14%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
6.14%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs, such as future revenue, using Present Value Calculation block.

ADS DCF Value
Base Case
70.6 USD
Undervaluation 20%
DCF Value
Price
Worst Case
Base Case
Best Case
Open DCF Settings
Close DCF Settings
Bread Financial Holdings Inc Competitors:
DCF Valuation
GPN
Global Payments Inc
APT
Afterpay Ltd
696
TravelSky Technology Ltd
0RA7
Hipay Group SA
TTEC
TTEC Holdings Inc
3784
VINX Corp
FLYW
Flywire Corp
4762
XNET Corp

DCF Value Calculation

Capital Structure
From Present Value to DCF Value

Present Value 18.9B USD
+ Cash & Equivalents 3B USD
Firm Value 22B USD
- Debt 18.5B USD
Equity Value 3.5B USD
/ Shares Outstanding 50M
ADS DCF Value 70.6 USD
Undervalued by 20%

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

Present Value Calculation

Discounted Cash Flow Model
Present Value of Free Cash Flow

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 Model Financials
Financials used in the DCF Model

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of ADS stock DCF Value given various model inputs such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Similar Stocks

ADS Stock DCF Valuation FAQ

What is the DCF value of one ADS stock?

Estimated DCF Value of one ADS stock under the base case scenario is 70.6 USD. Compared to the current market price of 56.8 USD, the stock is Undervalued by 20%.

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 intrinsic 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 (18.9B 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 70.6 USD per one ADS share.