US · BRC
Brady Corporation
- Sector
- Industrials · Security & Protection Services
- Headquarters
- Milwaukee, WI 53223
- Website
- bradyid.com
Price · as of 2025-07-31
$82.16
Market cap 4.36B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $87.32 | +6.28% |
| Intrinsic Value(DCF) | $30.62 | -62.73% |
| Graham-Dodd Method(GD) | $16.34 | -80.11% |
| Graham Formula(GF) | $80.94 | -1.49% |
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 | $20.00 | $46.84 | $7.84 | $6.23 | $29.42 |
| 2012 | $21.98 | $38.23 | $1.36 | $0.00 | $0.00 |
| 2013 | $22.91 | $21.00 | $0.00 | $0.00 | $12.96 |
| 2014 | $16.70 | $30.13 | $0.00 | $0.00 | $0.00 |
| 2015 | $17.94 | $31.16 | $0.00 | $0.00 | $0.23 |
| 2016 | $29.05 | $44.64 | $0.47 | $0.00 | $6.22 |
| 2017 | $33.17 | $47.51 | $0.89 | $2.20 | $14.16 |
| 2018 | $37.37 | $53.35 | $2.08 | $2.80 | $23.43 |
| 2019 | $48.33 | $56.50 | $4.37 | $8.08 | $17.43 |
| 2020 | $38.27 | $49.97 | $3.95 | $6.11 | $3.46 |
| 2021 | $47.20 | $55.23 | $3.65 | $5.98 | $34.08 |
| 2022 | $39.98 | $60.56 | $0.19 | $7.51 | $62.34 |
| 2023 | $53.80 | $60.96 | $1.84 | $11.93 | $36.09 |
| 2024 | $73.48 | $88.01 | $4.89 | $16.36 | $36.46 |
| 2025 | $72.05 | $87.32 | $3.10 | $16.34 | $80.94 |
AI valuation
Our deep-learning model estimates Brady Corporation's (BRC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $87.32
- Current price
- $82.16
- AI upside
- +6.28%
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
$30.62
-62.73% upside
Graham-Dodd
$16.34
-80.11% upside
Graham Formula
$80.94
-1.49% 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 |
| BRC | Brady Corporation | $82.16 | 4.36B | +6% | -63% | -80% | -1% | 18.14 | 2.88 | 2.27 | 12.10 | — | 8.37 | 50.27% | 15.63% | 12.50% | 16.76% | 17.80% | 11.65% | 0.13 | 49.85 | 1.88 | 1.23 | -0.06 | -321.00% | 1284.00% | -1231.00% | 4.48% | 0.55 | 14.47% | 1.33% | 24.10% | 2.81% | 14.44 | 22.24 | 2.26 | 6.39 |
| ATMU | Atmus Filtration Technolo… | $64.53 | 5.26B | -13% | -52% | -80% | -47% | 25.99 | 14.24 | 3.05 | 17.95 | 206.05 | 18.35 | 28.88% | 16.37% | 11.76% | 68.46% | 32.45% | 16.32% | 1.51 | 8.65 | 2.42 | 1.51 | 1.05 | 1261.00% | 567.00% | 16197.00% | 2.76% | 0.55 | 21.46% | 0.32% | 8.30% | 3.56% | 19.82 | 38.46 | 3.24 | 6.28 |
| CAAP | Corporación América Airpo… | $28.50 | 4.65B | +49% | +591% | -40% | +136% | 10.27 | 2.12 | 1.57 | 3.85 | 56.67 | -1.63 | 33.03% | 24.26% | 15.34% | 27.00% | 12.51% | 7.32% | 0.85 | 4.16 | 1.27 | 1.13 | 0.79 | 1812.00% | 3166.00% | 1336.00% | 13.54% | 0.67 | 21.67% | 0.00% | 0.00% | 8.56% | 7.93 | 9.02 | 1.92 | 1.73 |
| CXT | Crane NXT, Co. | $48.29 | 2.77B | +7% | +41% | -92% | -0% | 19.25 | 2.22 | 1.69 | 10.63 | — | -6.01 | 42.48% | 15.91% | 8.76% | 12.50% | 10.90% | 5.27% | 0.91 | 4.37 | 1.50 | 1.05 | 2.60 | -2163.00% | 1143.00% | 1755.00% | 7.10% | 0.42 | 10.23% | 1.40% | 26.90% | 1.40% | 14.04 | 18.65 | 2.23 | 1.82 |
| EXPO | Exponent, Inc. | $72.78 | 3.63B | -21% | +76% | — | -65% | 35.43 | 9.62 | 6.45 | 22.98 | — | 9.84 | 24.97% | 20.58% | 18.21% | 26.13% | 34.84% | 13.64% | 0.21 | — | 2.40 | 2.27 | -0.88 | -190.00% | 421.00% | -1109.00% | 3.26% | 0.74 | 49.44% | 1.64% | 58.10% | 4.22% | 30.19 | 29.56 | 6.21 | 8.67 |
| FLY | Firefly Aerospace Inc. | $19.27 | 3.07B | — | — | — | — | — | — | — | — | — | — | -18.69% | -344.54% | -380.20% | 36.34% | 35.26% | -63.45% | -0.22 | -10.28 | 1.01 | 0.69 | -0.23 | 7009.00% | 1006.00% | 1152.00% | — | -0.88 | 32.04% | — | 0.00% | — | — | — | — | — |
| HAYW | Hayward Holdings, Inc. | $16.00 | 3.47B | +140% | -58% | -60% | -36% | 22.84 | 2.17 | 3.08 | 10.52 | 88.08 | 6.26 | 48.00% | 20.79% | 13.51% | 10.05% | 11.23% | 4.94% | 0.01 | 4.64 | 2.94 | 2.10 | -1.08 | 2593.00% | 671.00% | 2022.00% | 6.52% | 0.79 | 13.24% | 0.00% | 0.00% | 31.79% | 13.18 | 13.62 | 2.74 | 2.55 |
| KFY | Korn Ferry | $62.67 | 3.27B | +45% | -33% | -72% | -47% | 14.96 | 2.01 | 1.36 | 7.37 | 35.28 | 4.43 | 26.00% | 12.54% | 8.91% | 13.95% | 18.51% | 6.66% | 0.31 | 17.01 | 1.83 | 1.72 | -0.98 | 4241.00% | -123.00% | 3193.00% | 8.03% | 0.38 | 22.17% | 2.23% | 33.30% | 6.59% | 9.49 | 10.88 | 1.19 | 2.97 |
| MYRG | MYR Group Inc. | $269.96 | 4.19B | -53% | +38% | -73% | -54% | 36.19 | 6.49 | 1.17 | 19.45 | 11.62 | 9.07 | 11.59% | 4.56% | 3.24% | 18.78% | 18.39% | 7.36% | 0.16 | 29.45 | 1.33 | 0.96 | -0.21 | 31148.00% | 879.00% | 197744.00% | 5.42% | 0.41 | 34.90% | 0.00% | 0.00% | 5.62% | 25.43 | 18.25 | 1.16 | 5.80 |
| TPC | Tutor Perini Corporation | $75.37 | 3.98B | +9% | +2,812% | -42% | +135% | 14.58 | 3.18 | 0.70 | 10.21 | — | 4.08 | 11.68% | 4.18% | 4.80% | 22.60% | 27.09% | 5.66% | 0.01 | 4.22 | 1.27 | 0.60 | -2.33 | -14824.00% | 2811.00% | 6048.00% | 19.30% | 0.23 | 87.37% | 0.08% | 1.20% | 20.69% | 13.61 | 4.22 | 0.57 | 2.04 |
About Brady Corporation
Brady Corporation manufactures and supplies identification solutions (IDS) and workplace safety (WPS) products to identify and protect premises, products, and people in the United States and internationally. The IDS segment offers safety signs, floor-marking tapes, pipe markers, labeling systems, spill control products, and lockout/tagout devices for facility identification and protection; materials, printing systems, RFID and bar code scanners for product identification, brand protection labeling, work in process labeling, and finished product identification; and hand-held printers, wire markers, sleeves, and tags for wire identification, as well as software and services for safety compliance auditing, procedure writing, and training. Its products also comprise name tags, badges, lanyards, rigid card printing systems, and access control software for people identification; wristbands and labels for tracking and enhancing the safety of patients; and custom wristbands. This segment serves customers in various industries, such as industrial and electronic manufacturing, healthcare, chemical, oil, gas, automotive, aerospace, governments, mass transit, electrical contractors, education, leisure and entertainment, telecommunications, and others through distributors, direct sales, catalog marketing, and digital channels. The WPS segment provides workplace safety and compliance products, such as safety and compliance signs, tags, labels, and markings; informational signage and markings; asset tracking labels; first aid products; facility safety and personal protection equipment; and labor law and other compliance posters for various industries, including process, government, education, construction, and utilities, as well as manufacturers through catalog and digital channels. It also offers stock and custom identification products, as well as sells related resale products. Brady Corporation was incorporated in 1914 and is headquartered in Milwaukee, Wisconsin.
- CEO
- Russell R. Shaller
- Employees
- 5.7K
- Beta
- 0.61
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($30.62 ÷ $82.16) − 1 = -62.73% (DCF, example).