DCF Tool


BWX Technologies Inc – Engineering Services
bwx technologies, inc. is a leading supplier of nuclear components and fuel to the u.s. government; provides technical, management and site services to support governments in the operation of complex facilities and environmental remediation activities; and supplies precision manufactured components and services for the commercial nuclear power industry. bwxt has more than 5,200 employees and significant operations in lynchburg, virginia; erwin, tennessee; mount vernon, indiana; euclid, ohio; barberton, ohio; and cambridge, ontario, canada, as well as more than a dozen u.s. department of energy sites around the country.
Analysis Results
Intrinsic Value $5.68
Latest Price $74.87
Relative Value 1217% overvalued
Thoughts on this result? Let us know.
Cash Flow (Millions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of -18.6%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 6.7%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of -18.6%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (million) Present value (million)
2023 55.8 52.3
2024 45.4 39.9
2025 37.0 30.4
2026 30.1 23.2
2027 24.5 17.7
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 527 million. This corresponds to a present value of 356 million.

Intrinsic Value Per Share

The total present value of the projected cash flows is 163 million. Adding in the terminal value gives a total present value of 520 million.

There are presently 91.5 million outstanding shares, so the intrinsic value per share is 5.68.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 771,619,000
Current Cash 39,048,000
Current Liabilities 367,860,000
Current Debt 6,250,000
Non-Cash Working Capital (NCWC) 370,961,000
Change in NCWC 94,546,000
EBIT 354,091,000
Tax Provision 75,757,000
Depreciation and Amortization 73,842,000
Capital Expenditure -198,312,000
Unlevered Free Cash Flow 238,839,918
Current Assets 773,732,000
Current Cash 37,702,000
Current Liabilities 459,615,000
Current Debt 0
Non-Cash Working Capital (NCWC) 276,415,000
Change in NCWC -9,833,000
EBIT 342,316,000
Tax Provision 89,425,000
Depreciation and Amortization 69,080,000
Capital Expenditure -311,052,000
Unlevered Free Cash Flow 13,152,893
Current Assets 773,598,000
Current Cash 46,317,000
Current Liabilities 529,727,000
Current Debt 88,694,000
Non-Cash Working Capital (NCWC) 286,248,000
Change in NCWC 138,874,000
EBIT 357,191,000
Tax Provision 82,976,000
Depreciation and Amortization 60,674,000
Capital Expenditure -255,027,000
Unlevered Free Cash Flow 219,877,180
Current Assets 629,755,000
Current Cash 92,383,000
Current Liabilities 404,709,000
Current Debt 14,711,000
Non-Cash Working Capital (NCWC) 147,374,000
Change in NCWC 1,515,000
EBIT 328,345,000
Tax Provision 69,065,000
Depreciation and Amortization 61,722,000
Capital Expenditure -182,124,000
Unlevered Free Cash Flow 137,178,396
Current Assets 542,448,000
Current Cash 33,468,000
Current Liabilities 377,348,000
Current Debt 14,227,000
Non-Cash Working Capital (NCWC) 145,859,000
Change in NCWC -20,637,000
EBIT 305,041,000
Tax Provision 52,840,000
Depreciation and Amortization 60,097,000
Capital Expenditure -109,338,000
Unlevered Free Cash Flow 177,627,200
Current Assets 873,090,000
Current Cash 206,338,000
Current Liabilities 528,126,000
Current Debt 27,870,000
Non-Cash Working Capital (NCWC) 166,496,000
Change in NCWC 25,589,000
EBIT 308,691,000
Tax Provision 147,415,000
Depreciation and Amortization 56,557,000
Capital Expenditure -96,880,000
Unlevered Free Cash Flow 140,107,234
Current Assets 693,571,000
Current Cash 140,158,000
Current Liabilities 439,876,000
Current Debt 27,370,000
Non-Cash Working Capital (NCWC) 140,907,000
Change in NCWC -9,402,000
EBIT 269,220,000
Tax Provision 73,656,000
Depreciation and Amortization 50,554,000
Capital Expenditure -52,634,000
Unlevered Free Cash Flow 180,660,134
Current Assets 647,294,000
Current Cash 158,205,000
Current Liabilities 353,780,000
Current Debt 15,000,000
Non-Cash Working Capital (NCWC) 150,309,000
Change in NCWC -204,266,000
EBIT 183,190,000
Tax Provision 80,416,000
Depreciation and Amortization 78,621,000
Capital Expenditure -68,335,000
Unlevered Free Cash Flow -77,428,350
Current Assets 1,473,802,000
Current Cash 317,806,000
Current Liabilities 819,636,000
Current Debt 18,215,000
Non-Cash Working Capital (NCWC) 354,575,000
Change in NCWC 196,572,000
EBIT 39,550,000
Tax Provision -15,991,000
Depreciation and Amortization 105,798,000
Capital Expenditure -76,751,000
Unlevered Free Cash Flow 265,169,000
Current Assets 1,437,424,000
Current Cash 356,864,000
Current Liabilities 927,228,000
Current Debt 4,671,000
Non-Cash Working Capital (NCWC) 158,003,000
Change in NCWC 184,459,000
EBIT 577,010,000
Tax Provision 184,583,000
Depreciation and Amortization 70,525,000
Capital Expenditure -67,150,000
Unlevered Free Cash Flow 558,904,716

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.