As of 2024-12-11, the Intrinsic Value of Brown Advisory Us Smaller Companies PLC (BASC.L) is 698.80 GBP. This BASC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,435.00 GBP, the upside of Brown Advisory Us Smaller Companies PLC is -51.30%.

The range of the Intrinsic Value is 571.16 - 931.89 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	571.16 - 931.89	698.80	-51.3%
DCF (Growth 10y)	596.95 - 914.85	710.66	-50.5%
DCF (EBITDA 5y)	314.81 - 334.51	324.43	-77.4%
DCF (EBITDA 10y)	399.84 - 444.28	421.18	-70.6%
Fair Value	-10.63 - -10.63	-10.63	-100.74%
P/E	1,433.02 - 1,433.02	1,433.02	-0.1%
EV/EBITDA	1,420.82 - 1,432.96	1,426.89	-0.6%
EPV	1,694.22 - 2,115.08	1,904.65	32.7%
DDM - Stable	2,232.98 - 5,251.90	3,742.44	160.8%
DDM - Multi	361.76 - 662.80	468.19	-67.4%