Brinks Co
NYSE:BCO

Watchlist Manager
Brinks Co Logo
Brinks Co
NYSE:BCO
Watchlist
Price: 116.73 USD -1.38% Market Closed
Market Cap: 4.9B USD

Relative Value

The Relative Value of one BCO stock under the Base Case scenario is hidden USD. Compared to the current market price of 116.73 USD, Brinks Co is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

BCO Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
57
Median 3Y
0.8
Median 5Y
0.8
Industry
1.2
Forward
0.9
vs History
48
vs Industry
18
Median 3Y
27.1
Median 5Y
28.3
Industry
16.8
Forward
14.5
vs History
38
vs Industry
36
Median 3Y
6.7
Median 5Y
6.7
Industry
10.1
vs History
8
vs Industry
35
Median 3Y
8.8
Median 5Y
6.6
Industry
16.6
vs History
37
vs Industry
2
Median 3Y
13.4
Median 5Y
15.1
Industry
1.7
vs History
8
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
1.5
Forward
1.4
vs History
24
vs Industry
36
Median 3Y
5
Median 5Y
5.2
Industry
4.3
vs History
20
vs Industry
32
Median 3Y
8.4
Median 5Y
8.6
Industry
8.7
Forward
7.5
vs History
30
vs Industry
27
Median 3Y
13.4
Median 5Y
13.9
Industry
12.7
Forward
10.3
vs History
43
vs Industry
25
Median 3Y
11.2
Median 5Y
11.5
Industry
10.8
vs History
58
vs Industry
12
Median 3Y
17.8
Median 5Y
17.9
Industry
15
vs History
4
vs Industry
35
Median 3Y
1.2
Median 5Y
1.2
Industry
1.2

Multiples Across Competitors

BCO Competitors Multiples
Brinks Co Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Brinks Co
NYSE:BCO
4.9B USD 0.9 28.5 9.3 14.6
UK
Verisure PLC
STO:VSURE
14.5B EUR 3.2 -60.9 11.3 49.8
JP
Secom Co Ltd
TSE:9735
2.6T JPY 2.1 24 9.1 13.8
SE
Securitas AB
STO:SECU B
84.3B SEK 0.5 16.7 7.8 10.9
JP
Sohgo Security Services Co Ltd
TSE:2331
598.5B JPY 1 18.9 6.5 9.8
SE
Loomis AB
STO:LOOMIS
26.3B SEK 0.9 14.7 4.4 8.2
US
Geo Group Inc
NYSE:GEO
2.2B USD 0.9 9.5 8.8 12.9
US
CoreCivic Inc
NYSE:CXW
2B USD 1 18.4 8.8 14
AU
Threat Protect Australia Ltd
ASX:TPS
2.3B AUD 91.4 -148.7 -862.7 -862.7
KR
S1 Corp
KRX:012750
2.4T KRW 0.9 13 4.2 7.4
ES
Prosegur Compania de Seguridad SA
MAD:PSG
1.4B EUR 0.2 8.6 4.1 4.1
P/E Multiple
Earnings Growth PEG
US
Brinks Co
NYSE:BCO
Average P/E: 16.9
28.5
41%
0.7
UK
Verisure PLC
STO:VSURE
Negative Multiple: -60.9 N/A N/A
JP
Secom Co Ltd
TSE:9735
24
10%
2.4
SE
Securitas AB
STO:SECU B
16.7
14%
1.2
JP
Sohgo Security Services Co Ltd
TSE:2331
18.9
14%
1.4
SE
Loomis AB
STO:LOOMIS
14.7
19%
0.8
US
Geo Group Inc
NYSE:GEO
9.5
92%
0.1
US
CoreCivic Inc
NYSE:CXW
18.4
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -148.7 N/A N/A
KR
S1 Corp
KRX:012750
13
7%
1.9
ES
Prosegur Compania de Seguridad SA
MAD:PSG
8.6
28%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Brinks Co
NYSE:BCO
Average EV/EBITDA: 7.4
9.3
16%
0.6
UK
Verisure PLC
STO:VSURE
11.3
N/A N/A
JP
Secom Co Ltd
TSE:9735
9.1
4%
2.3
SE
Securitas AB
STO:SECU B
7.8
3%
2.6
JP
Sohgo Security Services Co Ltd
TSE:2331
6.5
8%
0.8
SE
Loomis AB
STO:LOOMIS
4.4
4%
1.1
US
Geo Group Inc
NYSE:GEO
8.8
8%
1.1
US
CoreCivic Inc
NYSE:CXW
8.8
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
4.2
0%
N/A
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.1
5%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Brinks Co
NYSE:BCO
Average EV/EBIT: 14.5
14.6
24%
0.6
UK
Verisure PLC
STO:VSURE
49.8
N/A N/A
JP
Secom Co Ltd
TSE:9735
13.8
N/A N/A
SE
Securitas AB
STO:SECU B
10.9
5%
2.2
JP
Sohgo Security Services Co Ltd
TSE:2331
9.8
N/A N/A
SE
Loomis AB
STO:LOOMIS
8.2
7%
1.2
US
Geo Group Inc
NYSE:GEO
12.9
5%
2.6
US
CoreCivic Inc
NYSE:CXW
14
N/A N/A
AU
Threat Protect Australia Ltd
ASX:TPS
Negative Multiple: -862.7 N/A N/A
KR
S1 Corp
KRX:012750
7.4
7%
1.1
ES
Prosegur Compania de Seguridad SA
MAD:PSG
4.1
7%
0.6