As of 2024-12-15, the Intrinsic Value of Bigblu Broadband PLC (BBB.L) is
61.50 GBP. This BBB.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 35.00 GBP, the upside of Bigblu Broadband PLC is
75.70%.
The range of the Intrinsic Value is 33.40 - 243.72 GBP
61.50 GBP
Intrinsic Value
BBB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(33.24) - (7.98) |
(11.37) |
-132.5% |
| DCF (Growth 10y) |
33.40 - 243.72 |
61.50 |
75.7% |
| DCF (EBITDA 5y) |
28.89 - 42.73 |
37.25 |
6.4% |
| DCF (EBITDA 10y) |
38.97 - 60.22 |
50.74 |
45.0% |
| Fair Value |
-189.94 - -189.94 |
-189.94 |
-642.70% |
| P/E |
(167.61) - (153.63) |
(173.04) |
-594.4% |
| EV/EBITDA |
37.73 - 54.54 |
47.05 |
34.4% |
| EPV |
3.68 - 4.21 |
3.95 |
-88.7% |
| DDM - Stable |
(118.71) - (905.50) |
(512.11) |
-1563.2% |
| DDM - Multi |
19.18 - 114.43 |
32.93 |
-5.9% |
BBB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21.66 |
| Beta |
-1.70 |
| Outstanding shares (mil) |
0.62 |
| Enterprise Value (mil) |
20.27 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.62% |
| Cost of Debt |
13.97% |
| WACC |
6.80% |