US · BWXT
BWX Technologies, Inc.
- Sector
- Industrials · Aerospace & Defense
- Headquarters
- Lynchburg, VA 24504
- Website
- bwxt.com
Price · as of 2025-12-31
$216.31
Market cap 18.84B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $119.36 | -44.82% |
| Intrinsic Value(DCF) | $180.54 | -16.54% |
| Graham-Dodd Method(GD) | $10.86 | -94.98% |
| Graham Formula(GF) | $92.69 | -57.15% |
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 | $16.66 | $33.39 | $4.78 | $9.23 | $25.26 |
| 2012 | $16.97 | $38.62 | $17.32 | $14.37 | $36.60 |
| 2013 | $20.89 | $41.74 | $2.84 | $18.26 | $0.00 |
| 2014 | $18.90 | $27.77 | $0.41 | $1.05 | $0.60 |
| 2015 | $29.23 | $33.13 | $0.00 | $2.23 | $7.19 |
| 2016 | $41.45 | $46.01 | $1.30 | $2.87 | $30.93 |
| 2017 | $59.44 | $53.37 | $8.82 | $1.77 | $24.63 |
| 2018 | $44.61 | $42.09 | $18.53 | $1.40 | $33.09 |
| 2019 | $47.92 | $42.09 | $13.28 | $3.86 | $33.54 |
| 2020 | $59.34 | $48.11 | $31.50 | $6.63 | $57.24 |
| 2021 | $50.21 | $42.42 | $1.65 | $7.28 | $26.38 |
| 2022 | $59.42 | $44.75 | $0.37 | $4.70 | $34.13 |
| 2023 | $101.45 | $57.57 | $1.18 | $6.45 | $52.10 |
| 2024 | $98.79 | $59.27 | $6.06 | $9.59 | $49.77 |
| 2025 | $216.47 | $119.36 | $66.55 | $10.86 | $92.69 |
AI valuation
Our deep-learning model estimates BWX Technologies, Inc.'s (BWXT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $119.36
- Current price
- $216.31
- AI upside
- -44.82%
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
$180.54
-16.54% upside
Graham-Dodd
$10.86
-94.98% upside
Graham Formula
$92.69
-57.15% 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 |
| BWXT | BWX Technologies, Inc. | $216.31 | 18.84B | -45% | -17% | -95% | -57% | 60.09 | 16.08 | 6.20 | 38.68 | 354.76 | 49.27 | 22.87% | 10.11% | 10.31% | 28.51% | 11.14% | 9.24% | 1.64 | 7.31 | 2.32 | 2.15 | 2.74 | 1694.00% | 1830.00% | 1590.00% | 1.49% | 0.71 | 12.28% | 0.47% | 28.00% | 0.62% | 66.00 | 72.25 | 6.67 | 5.99 |
| AVAV | AeroVironment, Inc. | $252.25 | 12.6B | -30% | -15% | -88% | -86% | 169.45 | 8.34 | 9.01 | 71.03 | — | 12.72 | 39.35% | 4.97% | 5.32% | 5.10% | 4.65% | 4.08% | 0.07 | 18.64 | 3.52 | 2.52 | 0.22 | -2890.00% | 1450.00% | 16258.00% | -0.33% | -0.01 | -2.81% | 0.00% | 0.00% | 0.00% | 181.76 | -307.24 | 9.04 | 20.61 |
| CHRW | C.H. Robinson Worldwide, … | $185.25 | 21.97B | -55% | -60% | — | -100% | 38.35 | 12.20 | 1.39 | 27.00 | 152.61 | 80.64 | 8.37% | 4.90% | 3.62% | 32.91% | 19.48% | 11.34% | 0.88 | 12.60 | 1.53 | 1.46 | 1.65 | 2513.00% | -842.00% | 8397.00% | 3.97% | 0.50 | 26.99% | 1.34% | 51.30% | 3.48% | 30.17 | 26.80 | 1.48 | 9.84 |
| CW | Curtiss-Wright Corporatio… | $700.33 | 25.82B | -41% | -45% | -90% | -64% | 56.14 | 10.73 | 7.77 | 44.08 | 255.27 | 88.05 | 37.20% | 18.24% | 13.84% | 19.43% | 14.72% | 9.49% | 0.52 | 14.79 | 1.44 | 0.93 | 1.48 | 2199.00% | 1208.00% | 1457.00% | 2.04% | 0.46 | 16.36% | 0.13% | 7.20% | 1.84% | 44.08 | 50.80 | 8.04 | 8.44 |
| ESLT | Elbit Systems Ltd. | $769.04 | 35.73B | -81% | -77% | -94% | -79% | 49.06 | 4.82 | 2.28 | 28.18 | 100.19 | 11.03 | 24.05% | 7.28% | 4.70% | 10.38% | 10.52% | 3.11% | 0.42 | 3.81 | 1.20 | 0.64 | 1.84 | 4896.00% | 1430.00% | -53579.00% | 2.02% | 0.10 | 7.46% | 0.56% | 27.60% | 1.60% | 33.46 | 52.87 | 2.44 | 2.48 |
| FTAI | FTAI Aviation Ltd. | $305.80 | 31.37B | -42% | +177% | -91% | -21% | 61.03 | 91.50 | 12.20 | 28.03 | — | 138.98 | 31.08% | 30.70% | 19.98% | 241.16% | 36.96% | 11.91% | 0.00 | 3.11 | 5.28 | 1.28 | -0.28 | -153750.00% | 4324.00% | -7689.00% | -1.02% | -0.78 | -18.06% | 0.00% | 0.00% | 11.86% | 39.33 | -97.44 | 12.08 | 6.26 |
| HII | Huntington Ingalls Indust… | $444.52 | 17.44B | -36% | -57% | -87% | -45% | 29.47 | 3.51 | 1.43 | 16.68 | 287.73 | 10.31 | 12.70% | 4.87% | 4.85% | 12.42% | 6.45% | 4.86% | 0.62 | 5.79 | 1.13 | 1.04 | 1.96 | 1024.00% | 823.00% | 295385.00% | 4.45% | 0.39 | 10.81% | 1.19% | 35.20% | 2.34% | 33.23 | 25.45 | 1.62 | 3.17 |
| NVT | nVent Electric plc | $118.36 | 19.14B | -27% | +160% | -86% | +35% | 27.50 | 5.24 | 5.02 | 25.04 | 23.15 | -23.70 | 37.74% | 15.84% | 18.24% | 20.39% | 9.22% | 10.45% | 0.42 | 8.22 | 1.63 | 0.93 | 1.59 | 11878.00% | 2951.00% | -3465.00% | 1.90% | 0.46 | 7.13% | 0.67% | 18.40% | 6.13% | 33.81 | 56.07 | 5.36 | 4.73 |
| RBA | RB Global, Inc. | $100.96 | 18.77B | -34% | -8% | — | -61% | 42.59 | 3.07 | 3.97 | 16.76 | 1222.89 | -17.23 | 35.84% | 17.66% | 9.33% | 7.42% | 6.40% | 3.64% | 0.91 | 4.23 | 1.10 | 0.91 | 3.45 | 348.00% | 903.00% | 1171.00% | 3.94% | 0.62 | 7.11% | 1.41% | 60.20% | 1.41% | 28.33 | 31.94 | 5.00 | 2.61 |
| TXT | Textron Inc. | $98.65 | 17.18B | — | -59% | -44% | -18% | 11.31 | 2.30 | 1.23 | 11.99 | — | 3.27 | 16.91% | 8.44% | 6.22% | — | — | — | 0.45 | 12.88 | 5.94 | 2.33 | 0.97 | — | — | — | 4.87% | 1.07 | — | 0.10% | 1.20% | 6.04% | 15.81 | 22.33 | 1.33 | 2.94 |
| WWD | Woodward, Inc. | $386.76 | 23.2B | -54% | +15% | -87% | -71% | 40.85 | 7.04 | 5.06 | 27.12 | 208.05 | 13.83 | 26.81% | 14.33% | 12.39% | 18.64% | 15.07% | 9.83% | 0.28 | 11.19 | 2.08 | 1.28 | 0.58 | 1963.00% | 730.00% | -71.00% | 1.88% | 0.52 | 11.84% | 0.36% | 14.70% | 2.52% | 36.10 | 54.22 | 5.17 | 7.73 |
About BWX Technologies, Inc.
BWX Technologies, Inc. manufactures and sells nuclear components in the United States, Canada, and internationally. It operates in three segments: Nuclear Operations Group, Nuclear Power Group, and Nuclear Services Group. The Nuclear Operations Group segment provides precision naval and critical nuclear components, reactors, nuclear fuel, and assemblies for the United States Department of Energy/National Nuclear Security Administration's Naval Nuclear Propulsion Program and other uses; missile launch tubes for United States Navy submarines; close-tolerance and equipment for nuclear applications; and converts Cold War-era government stockpiles of high-enriched uranium, as well as receives, stores, characterizes, dissolves, recovers, and purifies uranium-bearing materials; supplies research reactor fuel elements for colleges, universities, and national laboratories; and components for defense applications. The Nuclear Power Group segment offers commercial nuclear steam generators, nuclear fuel, fuel handling systems, pressure vessels, reactor components, heat exchangers, tooling delivery systems, and containers; engineering and in-plant services for nuclear power plants; designs, manufactures, commissions, and services nuclear power generation equipment; in-plant inspection, maintenance, and modification services, as well as non-destructive examination and tooling/repair solutions; and supplies medical radioisotopes and radiopharmaceuticals for research, diagnostic, and therapeutic uses. The Nuclear Services Group segment provides nuclear materials processing, environmental site restoration, and management and operating services; develops technology for nuclear power sources application; and designs, engineers, licenses, and manufactures nuclear reactors. The company was formerly known as The Babcock & Wilcox Company and changed its name to BWX Technologies, Inc. in June 2015. BWX Technologies, Inc. was founded in 1867 and is headquartered in Lynchburg, Virginia.
- CEO
- Rex D. Geveden
- Employees
- 8.7K
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($180.54 ÷ $216.31) − 1 = -16.54% (DCF, example).