As of 2024-12-11, the Intrinsic Value of Babcock International Group PLC (BAB.L) is
451.06 GBP. This BAB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 493.40 GBP, the upside of Babcock International Group PLC is
-8.60%.
The range of the Intrinsic Value is 319.39 - 745.67 GBP
451.06 GBP
Intrinsic Value
BAB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
319.39 - 745.67 |
451.06 |
-8.6% |
| DCF (Growth 10y) |
376.03 - 806.78 |
510.44 |
3.5% |
| DCF (EBITDA 5y) |
237.31 - 402.08 |
309.81 |
-37.2% |
| DCF (EBITDA 10y) |
298.37 - 472.98 |
373.65 |
-24.3% |
| Fair Value |
162.45 - 162.45 |
162.45 |
-67.08% |
| P/E |
477.98 - 569.09 |
523.31 |
6.1% |
| EV/EBITDA |
164.80 - 720.74 |
387.41 |
-21.5% |
| EPV |
400.44 - 545.31 |
472.87 |
-4.2% |
| DDM - Stable |
235.61 - 597.69 |
416.65 |
-15.6% |
| DDM - Multi |
258.92 - 519.40 |
346.51 |
-29.8% |
BAB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,516.35 |
| Beta |
1.26 |
| Outstanding shares (mil) |
5.10 |
| Enterprise Value (mil) |
2,943.75 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.27% |
| Cost of Debt |
4.73% |
| WACC |
8.48% |