Valuation models
price $130.70 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused52.22 – 89.2166.7996% overvaluedDCF · Perpetuity growth · 10y62.02 – 104.7978.8666% overvaluedDCF · EBITDA exit · 5y97.77 – 108.08102.7827% overvaluedDCF · EBITDA exit · 10y102.36 – 123.14112.2416% overvaluedP/E · peers95.42 – 128.39103.1027% overvaluedP/E · own history95.58 – 190.71138.866% undervaluedPEG—82.0259% overvaluedEV/EBITDA · peers83.71 – 123.6593.3140% overvaluedEV/Revenue · peers43.94 – 126.7360.35117% overvaluedEarnings power value10.44 – 23.3815.66735% overvaluedDividend discount18.05 – 47.7827.18381% overvaluedWall St. consensus target—187.0030% belowCost of capital (WACC)—7.74%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
66.79
BWX Technologies closed at $130.70 — overvalued by 96% vs model.
52.22the model's range89.21
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
15.66 – 138.86
Wall St. target
187.00 30% below
Above model, 1y
0 of 0 days
How it is valued
Valued asMature & stable
Moderate growth (~13% recent)Moderate margins (10% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.