As of 2025-05-29, the Intrinsic Value of A.G.Barr PLC (BAG.L) is 477.48 GBP. This BAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 691.00 GBP, the upside of A.G.Barr PLC is -30.90%.
The range of the Intrinsic Value is 388.54 - 641.19 GBP
Based on its market price of 691.00 GBP and our intrinsic valuation, A.G.Barr PLC (BAG.L) is overvalued by 30.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 388.54 - 641.19 | 477.48 | -30.9% |
| DCF (Growth 10y) | 472.15 - 761.11 | 574.83 | -16.8% |
| DCF (EBITDA 5y) | 458.13 - 655.74 | 546.21 | -21.0% |
| DCF (EBITDA 10y) | 530.28 - 769.87 | 634.46 | -8.2% |
| Fair Value | 919.55 - 919.55 | 919.55 | 33.07% |
| P/E | 750.83 - 1,201.47 | 916.01 | 32.6% |
| EV/EBITDA | 607.20 - 892.78 | 716.36 | 3.7% |
| EPV | 553.38 - 709.45 | 631.42 | -8.6% |
| DDM - Stable | 400.87 - 951.78 | 676.33 | -2.1% |
| DDM - Multi | 379.72 - 664.69 | 480.13 | -30.5% |
| Market Cap (mil) | 768.72 |
| Beta | 0.47 |
| Outstanding shares (mil) | 1.11 |
| Enterprise Value (mil) | 751.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.34% |
| Cost of Debt | 4.29% |
| WACC | 9.31% |