(BFAM) Bright Horizons Family - Overview
Sector: Consumer Cyclical | Industry: Personal Services | Exchange: NYSE (USA) | Market Cap: 4.661m USD | Total Return: -30.6% in 12m
Industry Rotation: -11.6
Avg Turnover: 57.0M USD
Peers RS (IBD): 26.5
EPS Trend: 17.2%
Qual. Beats: 0
Rev. Trend: 94.9%
Qual. Beats: 0
Warnings
Altman Z'' 0.89 < 1.0 - financial distress zone
Tailwinds
No distinct edge detected
Bright Horizons Family Solutions Inc. (BFAM) offers early education, childcare, back-up care, and educational advisory services to employers and families across multiple countries, including the US, UK, and Australia. The company operates in three segments: Full Service Center-Based Child Care, Back-Up Care, and Educational Advisory services. The childcare sector is largely driven by parental employment rates and corporate benefits programs.
The Full Service Center-Based Child Care segment provides traditional early education, preschool, and elementary education. The Back-Up Care segment includes center-based and in-home childcare, senior care, and an online marketplace for caregivers. The Educational Advisory services segment manages tuition assistance, student loan repayment programs, and offers educational consulting, including college admissions and financial advisory. This business model often involves contracts with corporate clients.
BFAM was founded in 1986 and is headquartered in Newton, Massachusetts. For a deeper dive into BFAMs financials and market position, continue your research on ValueRay.
- Corporate demand for employee benefits drives childcare enrollment
- Labor costs for educators impact profitability
- Regulatory changes in childcare standards increase operational expense
- Economic downturns reduce employer-sponsored program uptake
- Competition from in-home care providers pressures market share
| Net Income: 193.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.06 > 0.02 and ΔFCF/TA -0.05 > 1.0 |
| NWC/Revenue: -15.76% < 20% (prev -10.55%; Δ -5.21% < -1%) |
| CFO/TA 0.08 > 3% & CFO 347.7m > Net Income 193.1m |
| Net Debt (1.62b) to EBITDA (408.1m): 3.97 < 3 |
| Current Ratio: 0.52 > 1.5 & < 3 |
| Outstanding Shares: last quarter (56.6m) vs 12m ago -3.06% < -2% |
| Gross Margin: 23.73% > 18% (prev 0.23%; Δ 2.35k% > 0.5%) |
| Asset Turnover: 73.34% > 50% (prev 69.76%; Δ 3.57% > 0%) |
| Interest Coverage Ratio: 7.03 > 6 (EBITDA TTM 408.1m / Interest Expense TTM 44.8m) |
| A: -0.11 (Total Current Assets 504.0m - Total Current Liabilities 966.2m) / Total Assets 4.15b |
| B: 0.23 (Retained Earnings 959.1m / Total Assets 4.15b) |
| C: 0.08 (EBIT TTM 314.7m / Avg Total Assets 4.00b) |
| D: 0.33 (Book Value of Equity 914.3m / Total Liabilities 2.81b) |
| Altman-Z'' Score: 0.89 = B |
| DSRI: 0.95 (Receivables 294.0m/283.3m, Revenue 2.93b/2.69b) |
| GMI: 0.97 (GM 23.73% / 23.07%) |
| AQI: 1.08 (AQ_t 0.58 / AQ_t-1 0.53) |
| SGI: 1.09 (Revenue 2.93b / 2.69b) |
| TATA: -0.04 (NI 193.1m - CFO 347.7m) / TA 4.15b) |
| Beneish M-Score: -3.02 (Cap -4..+1) = AA |
Over the past week, the price has changed by -4.67%, over one month by +5.48%, over three months by -21.03% and over the past year by -30.57%.
- StrongBuy: 2
- Buy: 4
- Hold: 3
- Sell: 0
- StrongSell: 1
| Analysts Target Price | 97.1 | 20.7% |
P/E Forward = 15.015
P/S = 1.5887
P/B = 3.4489
P/EG = 1.76
Revenue TTM = 2.93b USD
EBIT TTM = 314.7m USD
EBITDA TTM = 408.1m USD
Long Term Debt = 747.6m USD (from longTermDebt, last quarter)
Short Term Debt = 309.8m USD (from shortTermDebt, last quarter)
Debt = 1.76b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.62b USD (from netDebt column, last quarter)
Enterprise Value = 6.26b USD (4.66b + Debt 1.76b - CCE 156.0m)
Interest Coverage Ratio = 7.03 (Ebit TTM 314.7m / Interest Expense TTM 44.8m)
EV/FCF = 24.44x (Enterprise Value 6.26b / FCF TTM 256.4m)
FCF Yield = 4.09% (FCF TTM 256.4m / Enterprise Value 6.26b)
FCF Margin = 8.74% (FCF TTM 256.4m / Revenue TTM 2.93b)
Net Margin = 6.59% (Net Income TTM 193.1m / Revenue TTM 2.93b)
Gross Margin = 23.73% ((Revenue TTM 2.93b - Cost of Revenue TTM 2.24b) / Revenue TTM)
Gross Margin QoQ = 19.33% (prev 26.90%)
Tobins Q-Ratio = 1.51 (Enterprise Value 6.26b / Total Assets 4.15b)
Interest Expense / Debt = 0.66% (Interest Expense 11.6m / Debt 1.76b)
Taxrate = 35.78% (12.1m / 33.9m)
NOPAT = 202.1m (EBIT 314.7m * (1 - 35.78%))
Current Ratio = 0.52 (Total Current Assets 504.0m / Total Current Liabilities 966.2m)
Debt / Equity = 1.31 (Debt 1.76b / totalStockholderEquity, last quarter 1.34b)
Debt / EBITDA = 3.97 (Net Debt 1.62b / EBITDA 408.1m)
Debt / FCF = 6.32 (Net Debt 1.62b / FCF TTM 256.4m)
Total Stockholder Equity = 1.37b (last 4 quarters mean from totalStockholderEquity)
RoA = 4.83% (Net Income 193.1m / Total Assets 4.15b)
RoE = 14.07% (Net Income TTM 193.1m / Total Stockholder Equity 1.37b)
RoCE = 14.84% (EBIT 314.7m / Capital Employed (Equity 1.37b + L.T.Debt 747.6m))
RoIC = 8.83% (NOPAT 202.1m / Invested Capital 2.29b)
WACC = 4.71% (E(4.66b)/V(6.42b) * Re(6.33%) + D(1.76b)/V(6.42b) * Rd(0.66%) * (1-Tc(0.36)))
Discount Rate = 6.33% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: -33.33 | Cagr: -1.23%
[DCF] Terminal Value 87.47% ; FCFF base≈249.9m ; Y1≈282.4m ; Y5≈382.8m
[DCF] Fair Price = 174.3 (EV 11.23b - Net Debt 1.62b = Equity 9.61b / Shares 55.1m; r=6.0% [WACC]; 5y FCF grow 15.15% → 3.0% )
EPS Correlation: 17.16 | EPS CAGR: -45.70% | SUE: -4.0 | # QB: 0
Revenue Correlation: 94.92 | Revenue CAGR: 13.23% | SUE: 0.74 | # QB: 0
EPS next Quarter (2026-06-30): EPS=1.19 | Chg7d=+0.006 | Chg30d=+0.006 | Revisions Net=+2 | Analysts=9
EPS current Year (2026-12-31): EPS=5.02 | Chg7d=+0.019 | Chg30d=+0.019 | Revisions Net=+2 | Growth EPS=+10.4% | Growth Revenue=+6.1%
EPS next Year (2027-12-31): EPS=5.71 | Chg7d=+0.035 | Chg30d=+0.014 | Revisions Net=+1 | Growth EPS=+13.8% | Growth Revenue=+6.0%
[Analyst] Revisions Ratio: +1.00 (2 Up / 0 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 3.8% (Discount Rate 7.9% - Earnings Yield 4.1%)
[Growth] Growth Spread = +1.8% (Analyst 5.7% - Implied 3.8%)