As of 2024-12-15, the Intrinsic Value of BBGI SICAV SA (BBGI.L) is 69.28 GBP. This BBGI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 123.20 GBP, the upside of BBGI SICAV SA is -43.80%.

The range of the Intrinsic Value is 57.44 - 89.03 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	57.44 - 89.03	69.28	-43.8%
DCF (Growth 10y)	61.55 - 89.94	72.31	-41.3%
DCF (EBITDA 5y)	54.82 - 82.67	68.29	-44.6%
DCF (EBITDA 10y)	59.74 - 85.14	71.59	-41.9%
Fair Value	79.61 - 79.61	79.61	-35.38%
P/E	100.43 - 188.30	122.27	-0.8%
EV/EBITDA	36.80 - 116.31	70.19	-43.0%
EPV	103.51 - 126.31	114.91	-6.7%
DDM - Stable	55.37 - 118.05	86.71	-29.6%
DDM - Multi	61.47 - 92.92	73.35	-40.5%