As of 2025-07-04, the Intrinsic Value of British and American Investment Trust PLC (BAF.L) is 145.03 GBP. This BAF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.00 GBP, the upside of British and American Investment Trust PLC is 866.90%.
The range of the Intrinsic Value is 122.79 - 178.50 GBP
Based on its market price of 15.00 GBP and our intrinsic valuation, British and American Investment Trust PLC (BAF.L) is undervalued by 866.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 122.79 - 178.50 | 145.03 | 866.9% |
| DCF (Growth 10y) | 132.47 - 187.10 | 154.40 | 929.3% |
| DCF (EBITDA 5y) | 56.62 - 67.79 | 61.23 | 308.2% |
| DCF (EBITDA 10y) | 81.87 - 95.93 | 87.90 | 486.0% |
| Fair Value | 41.06 - 41.06 | 41.06 | 173.73% |
| P/E | 14.78 - 35.63 | 23.11 | 54.1% |
| EV/EBITDA | 12.91 - 35.18 | 19.81 | 32.0% |
| EPV | 18.23 - 23.68 | 20.95 | 39.7% |
| DDM - Stable | 67.84 - 132.66 | 100.25 | 568.3% |
| DDM - Multi | 81.34 - 125.10 | 98.69 | 557.9% |
| Market Cap (mil) | 3.75 |
| Beta | 1.31 |
| Outstanding shares (mil) | 0.25 |
| Enterprise Value (mil) | 4.44 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.52% |
| Cost of Debt | 4.42% |
| WACC | 6.88% |