Back to RRX Overview
NYQ · Valuation Lab
RRX
Regal Rexnord Corporation
Last$183.36
Market cap12.2B
EV/EBITDA15.4x
Intrinsic value
$165.08
MoS -11.1% · Fairly Valued
Assuming 13.1% FCF margin and 4.3% Y1–5 growth.
Upside to price
EV (DCF)15.5B
Terminal share59%
Expected IV$179.55
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 59% of EV
PV of stage FCFs6.3B
PV of terminal value9.1B
Enterprise value15.5B
Net cash / (debt)-4.5B
Equity value11B
Intrinsic value / share$165.08
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 6.3B | 819.2M | 757.9M | 92.5% |
| Y2 | 6.5B | 854.4M | 731.4M | 85.6% |
| Y3 | 6.8B | 891.1M | 705.9M | 79.2% |
| Y4 | 7.1B | 929.5M | 681.2M | 73.3% |
| Y5 | 7.4B | 969.4M | 657.3M | 67.8% |
| Y6 | 7.6B | 990.8M | 621.6M | 62.7% |
| Y7 | 7.7B | 1B | 587.8M | 58.0% |
| Y8 | 7.9B | 1B | 555.8M | 53.7% |
| Y9 | 8.1B | 1.1B | 525.5M | 49.7% |
| Y10 | 8.3B | 1.1B | 497M | 46.0% |
| Terminal | — | — | 9.1B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.