As of 2025-05-29, the Intrinsic Value of Babcock International Group PLC (BAB.L) is 852.61 GBP. This BAB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 920.00 GBP, the upside of Babcock International Group PLC is -7.30%.
The range of the Intrinsic Value is 616.10 - 1,379.05 GBP
Based on its market price of 920.00 GBP and our intrinsic valuation, Babcock International Group PLC (BAB.L) is overvalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 616.10 - 1,379.05 | 852.61 | -7.3% |
| DCF (Growth 10y) | 718.74 - 1,489.73 | 960.19 | 4.4% |
| DCF (EBITDA 5y) | 467.96 - 877.03 | 676.67 | -26.4% |
| DCF (EBITDA 10y) | 579.86 - 990.25 | 778.01 | -15.4% |
| Fair Value | 193.87 - 193.87 | 193.87 | -78.93% |
| P/E | 651.40 - 805.99 | 683.87 | -25.7% |
| EV/EBITDA | 288.52 - 872.31 | 624.68 | -32.1% |
| EPV | 1,181.22 - 1,580.82 | 1,381.02 | 50.1% |
| DDM - Stable | 290.21 - 771.14 | 530.67 | -42.3% |
| DDM - Multi | 491.02 - 1,015.02 | 661.95 | -28.0% |
| Market Cap (mil) | 4,567.54 |
| Beta | 1.41 |
| Outstanding shares (mil) | 4.96 |
| Enterprise Value (mil) | 4,942.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.94% |
| Cost of Debt | 4.60% |
| WACC | 8.79% |