As of 2024-12-11, the Intrinsic Value of BB Healthcare Trust PLC (BBH.L) is
313.66 GBP. This BBH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.80 GBP, the upside of BB Healthcare Trust PLC is
121.20%.
The range of the Intrinsic Value is 265.20 - 387.40 GBP
313.66 GBP
Intrinsic Value
BBH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
265.20 - 387.40 |
313.66 |
121.2% |
| DCF (Growth 10y) |
291.27 - 418.66 |
342.12 |
141.3% |
| DCF (EBITDA 5y) |
193.74 - 256.08 |
213.96 |
50.9% |
| DCF (EBITDA 10y) |
245.77 - 321.11 |
273.59 |
92.9% |
| Fair Value |
-35.10 - -35.10 |
-35.10 |
-124.76% |
| P/E |
(55.04) - 291.50 |
95.35 |
-32.8% |
| EV/EBITDA |
(21.39) - 202.49 |
74.37 |
-47.6% |
| EPV |
(20.85) - (29.90) |
(25.37) |
-117.9% |
| DDM - Stable |
(37.25) - (73.60) |
(55.43) |
-139.1% |
| DDM - Multi |
176.06 - 284.16 |
218.48 |
54.1% |
BBH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
614.90 |
| Beta |
0.82 |
| Outstanding shares (mil) |
4.34 |
| Enterprise Value (mil) |
596.94 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.39% |
| Cost of Debt |
7.00% |
| WACC |
11.16% |