As of 2024-12-15, the Intrinsic Value of Bakkavor Group Plc (BAKK.L) is
197.75 GBP. This BAKK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 142.00 GBP, the upside of Bakkavor Group Plc is
39.30%.
The range of the Intrinsic Value is 156.62 - 262.00 GBP
197.75 GBP
Intrinsic Value
BAKK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.62 - 262.00 |
197.75 |
39.3% |
| DCF (Growth 10y) |
183.42 - 292.63 |
226.23 |
59.3% |
| DCF (EBITDA 5y) |
111.17 - 164.22 |
136.02 |
-4.2% |
| DCF (EBITDA 10y) |
141.92 - 199.41 |
168.38 |
18.6% |
| Fair Value |
272.30 - 272.30 |
272.30 |
91.76% |
| P/E |
127.90 - 155.97 |
143.43 |
1.0% |
| EV/EBITDA |
99.25 - 177.33 |
131.49 |
-7.4% |
| EPV |
129.15 - 172.92 |
151.03 |
6.4% |
| DDM - Stable |
94.18 - 189.32 |
141.75 |
-0.2% |
| DDM - Multi |
108.59 - 165.14 |
130.67 |
-8.0% |
BAKK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
834.37 |
| Beta |
0.03 |
| Outstanding shares (mil) |
5.88 |
| Enterprise Value (mil) |
1,122.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.64% |
| Cost of Debt |
5.18% |
| WACC |
6.52% |