US · BDC
Belden Inc.
- Sector
- Technology · Communication Equipment
- Headquarters
- Saint Louis, MO 63105
- Website
- belden.com
Price · as of 2025-12-31
$114.15
Market cap 5.63B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $139.86 | +22.52% |
| Intrinsic Value(DCF) | $56.96 | -50.1% |
| Graham-Dodd Method(GD) | $32.72 | -71.34% |
| Graham Formula(GF) | $108.42 | -5.02% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $36.87 | $50.87 | $5.13 | $16.50 | $70.81 |
| 2012 | $50.17 | $52.17 | $7.36 | $18.49 | $25.99 |
| 2013 | $71.49 | $72.20 | $7.97 | $10.88 | $47.08 |
| 2014 | $83.49 | $82.89 | $11.31 | $2.44 | $33.08 |
| 2015 | $55.45 | $67.93 | $3.10 | $0.00 | $12.70 |
| 2016 | $67.78 | $90.90 | $18.48 | $11.24 | $30.54 |
| 2017 | $75.79 | $82.16 | $10.72 | $0.00 | $0.00 |
| 2018 | $56.30 | $82.26 | $10.00 | $0.00 | $46.54 |
| 2019 | $42.21 | $48.00 | $0.00 | $0.00 | $0.00 |
| 2020 | $44.79 | $60.63 | $7.23 | $0.00 | $10.96 |
| 2021 | $55.62 | $71.40 | $0.76 | $7.09 | $54.45 |
| 2022 | $83.11 | $113.59 | $5.75 | $32.38 | $120.56 |
| 2023 | $89.33 | $115.92 | $58.67 | $31.85 | $26.94 |
| 2024 | $104.29 | $111.18 | $0.54 | $28.14 | $30.32 |
| 2025 | $142.40 | $139.86 | $0.00 | $32.72 | $108.42 |
AI valuation
Our deep-learning model estimates Belden Inc.'s (BDC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $139.86
- Current price
- $114.15
- AI upside
- +22.52%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$56.96
-50.1% upside
Graham-Dodd
$32.72
-71.34% upside
Graham Formula
$108.42
-5.02% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BDC | Belden Inc. | $114.15 | 5.63B | +23% | -50% | -71% | -5% | 23.74 | 4.46 | 2.08 | 15.19 | 102.68 | -32.75 | 37.98% | 11.63% | 8.75% | 18.56% | 12.42% | 6.91% | 1.17 | 6.81 | 1.93 | 1.22 | 2.45 | 2313.00% | 1033.00% | -192.00% | 3.88% | 0.51 | 9.67% | 0.14% | 3.40% | 3.98% | 21.30 | 30.75 | 2.48 | 3.32 |
| ACIW | ACI Worldwide, Inc. | $39.68 | 4.09B | +40% | -59% | -66% | -1% | 18.51 | 2.76 | 2.38 | 10.49 | 141.39 | 29.77 | 48.99% | 18.75% | 12.88% | 15.40% | 11.27% | 7.39% | 0.55 | 5.70 | 1.54 | 0.91 | 1.40 | 1309.00% | 1038.00% | -973.00% | 7.39% | 0.46 | 14.32% | 0.00% | 0.00% | 7.13% | 14.67 | 15.61 | 2.75 | 3.48 |
| BOX | Box, Inc. | $23.55 | 3.37B | +110% | -31% | -67% | -7% | 17.81 | 22.09 | 4.00 | 38.43 | 17.30 | 95.14 | 79.08% | 7.31% | 22.44% | 189.40% | 59.45% | 16.82% | 3.66 | 13.11 | 1.19 | 1.10 | 0.85 | 10299.00% | 505.00% | 404.00% | 7.57% | 0.36 | 246.11% | 0.34% | 6.10% | 5.45% | 54.70 | 13.21 | 4.00 | 1.91 |
| CLSK | CleanSpark, Inc. | $9.95 | 2.54B | +735% | +507% | +32% | +1,274% | 10.62 | 1.78 | 5.05 | 4.83 | — | 1.90 | 41.61% | 41.62% | 47.56% | 18.52% | 17.65% | 14.16% | 0.38 | 28.14 | 4.18 | 4.13 | 1.02 | -26232.00% | 10221.00% | -155.00% | -26.46% | -1.46 | -62.74% | 0.28% | 2.90% | 4.02% | 11.55 | -3.60 | 4.81 | 3.20 |
| COMM | CommScope Holding Company… | $17.82 | 3.95B | +116% | -83% | — | — | -3.61 | -0.51 | 0.27 | 15.37 | — | -0.18 | 31.85% | 7.87% | -6.84% | 15.64% | 4.88% | -3.48% | -4.21 | 0.48 | 2.83 | 1.02 | 13.61 | -7608.00% | -787.00% | 473.00% | 21.79% | 0.22 | 3.66% | 0.00% | 0.00% | 0.17% | 30.08 | 40.19 | 2.37 | 0.13 |
| ITRI | Itron, Inc. | $93.95 | 4.22B | +8% | -42% | -56% | -63% | 14.30 | 2.51 | 1.82 | 11.94 | 55.70 | 14.94 | 37.49% | 13.48% | 12.72% | 19.38% | 15.69% | 8.45% | 0.75 | 14.22 | 1.80 | 1.37 | 0.70 | 2568.00% | -302.00% | 8344.00% | 8.85% | 0.40 | 21.13% | 0.00% | 0.00% | 2.32% | 14.33 | 12.01 | 1.93 | 2.53 |
| OSIS | OSI Systems, Inc. | $285.20 | 4.7B | +13% | -41% | -73% | -42% | 26.81 | 4.22 | 2.34 | 17.57 | 148.77 | 10.55 | 34.27% | 12.70% | 8.73% | 16.49% | 12.29% | 7.16% | 0.72 | 6.42 | 2.04 | 1.35 | 2.21 | 1802.00% | 1133.00% | -14419.00% | 1.40% | 0.14 | 3.94% | 0.00% | 0.00% | 2.01% | 21.09 | 81.79 | 2.68 | 3.93 |
| QLYS | Qualys, Inc. | $92.47 | 3.34B | +37% | +8% | -54% | +6% | 17.24 | 6.09 | 5.11 | 11.75 | 101.47 | 6.22 | 82.85% | 33.17% | 29.64% | 38.20% | 100.37% | 19.17% | 0.17 | — | 1.41 | 1.32 | -0.59 | 1699.00% | 1013.00% | 3135.00% | 8.90% | 0.66 | 171.32% | 0.00% | 0.00% | 5.37% | 13.83 | 10.08 | 4.59 | 5.12 |
| VIAV | Viavi Solutions Inc. | $29.71 | 6.87B | -35% | -43% | -95% | -91% | 74.55 | 3.33 | 2.39 | 21.79 | — | 49.04 | 56.84% | 6.54% | 3.21% | 4.76% | 6.54% | 1.87% | 0.89 | 2.36 | 1.50 | 1.22 | 2.05 | -22500.00% | 839.00% | -3602.00% | 2.39% | 0.15 | 6.44% | 0.00% | 0.00% | 0.63% | 40.36 | 46.15 | 2.64 | -46.77 |
| VSAT | Viasat, Inc. | $45.78 | 6.22B | -5% | -86% | -99% | — | -2.26 | 0.26 | 0.27 | 5.74 | — | 4.33 | 32.97% | -2.16% | -12.72% | -11.09% | -0.92% | -3.34% | 1.65 | -0.23 | 1.72 | 1.38 | 4.77 | -5088.00% | 550.00% | -8567.00% | -10.17% | 0.54 | -1.15% | 0.00% | 0.00% | 0.46% | -72.86 | -58.22 | 1.57 | 0.40 |
| WEX | WEX Inc. | $149.19 | 5.12B | -10% | -47% | — | -47% | 18.44 | 4.54 | 2.11 | 5.26 | 142.61 | -1.96 | 54.86% | 25.41% | 11.43% | 22.33% | 40.29% | 2.19% | 3.94 | 2.81 | 1.05 | 0.94 | 3.97 | 1293.00% | 124.00% | -611.00% | 5.59% | 0.05 | 25.84% | 0.00% | 0.00% | 14.26% | 7.73 | 16.67 | 1.97 | 0.86 |
About Belden Inc.
Belden Inc. provides portfolio of signal transmission solutions in the Americas, Europe, the Middle East, Africa, and the Asia-Pacific. It operates in two segments, Enterprise Solutions and Industrial Solutions. The Enterprise Solutions segment offers copper cable and connectivity solutions, fiber cable and connectivity solutions, interconnect panels, racks and enclosures, and signal extension and matrix switching systems for use in applications, such as local area networks, data centers, access control, 5G, fiber, and home and building automation. It also provides power, cooling, and airflow management products for mission-critical data center operations; and end-to-end copper and fiber network systems. This segment serves commercial real estate, hospitality, healthcare, education, financial, government, and broadband and wireless service providers, as well as end-markets, including sport venues, stadiums, data centers, military installations, and academia. The Industrial Solutions segment offers infrastructure components and on-machine connectivity systems; and industrial Ethernet switches, network management software, routers, firewalls, gateways, input/output (I/O) connectors/systems, industrial Ethernet cables, optical fiber industrial Ethernet cables, Fieldbus cables, IP and networking cables, I/O modules, distribution boxes, and customer specific wiring solutions. This segment provides its products for use in applications comprising network and fieldbus infrastructure; sensor and actuator connectivity; and power, control, and data transmission; and supplies heat-shrinkable tubing and wire management products to protect and organize wire and cable assemblies. It serves distributors, original equipment manufacturers, installers, and end-users. The company was formerly known as Belden CDT Inc. and changed its name to Belden Inc. in May 2007. Belden Inc. was founded in 1902 and is based in St. Louis, Missouri.
- CEO
- Ashish Chand
- Employees
- 7.5K
- Beta
- 1.21
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($56.96 ÷ $114.15) − 1 = -50.1% (DCF, example).