As of 2024-12-14, the Intrinsic Value of A.G.Barr PLC (BAG.L) is
496.96 GBP. This BAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 626.00 GBP, the upside of A.G.Barr PLC is
-20.60%.
The range of the Intrinsic Value is 379.83 - 743.74 GBP
496.96 GBP
Intrinsic Value
BAG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
379.83 - 743.74 |
496.96 |
-20.6% |
| DCF (Growth 10y) |
460.49 - 864.37 |
591.75 |
-5.5% |
| DCF (EBITDA 5y) |
533.41 - 685.23 |
634.24 |
1.3% |
| DCF (EBITDA 10y) |
571.33 - 775.14 |
689.31 |
10.1% |
| Fair Value |
187.74 - 187.74 |
187.74 |
-70.01% |
| P/E |
552.37 - 877.23 |
687.54 |
9.8% |
| EV/EBITDA |
493.10 - 664.34 |
600.11 |
-4.1% |
| EPV |
459.74 - 608.30 |
534.02 |
-14.7% |
| DDM - Stable |
257.49 - 697.62 |
477.56 |
-23.7% |
| DDM - Multi |
375.64 - 758.63 |
499.15 |
-20.3% |
BAG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
687.58 |
| Beta |
0.88 |
| Outstanding shares (mil) |
1.10 |
| Enterprise Value (mil) |
680.68 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.61% |
| Cost of Debt |
4.29% |
| WACC |
9.56% |