As of 2025-11-18, the Intrinsic Value of BB Healthcare Trust PLC (BBH.L) is 781.01 GBP. This BBH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.40 GBP, the upside of BB Healthcare Trust PLC is 476.80%.
The range of the Intrinsic Value is 681.28 - 921.80 GBP
Based on its market price of 135.40 GBP and our intrinsic valuation, BB Healthcare Trust PLC (BBH.L) is undervalued by 476.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 681.28 - 921.80 | 781.01 | 476.8% |
| DCF (Growth 10y) | 755.58 - 1,006.88 | 860.43 | 535.5% |
| DCF (EBITDA 5y) | 553.31 - 637.44 | 587.50 | 333.9% |
| DCF (EBITDA 10y) | 672.07 - 797.08 | 726.20 | 436.3% |
| Fair Value | -409.97 - -409.97 | -409.97 | -402.79% |
| P/E | (501.32) - 1,161.59 | (38.70) | -128.6% |
| EV/EBITDA | (205.37) - 495.54 | 106.43 | -21.4% |
| EPV | (122.92) - (163.08) | (143.00) | -205.6% |
| DDM - Stable | (170.37) - (337.06) | (253.72) | -287.4% |
| DDM - Multi | 271.62 - 450.12 | 341.27 | 152.0% |
| Market Cap (mil) | 145.25 |
| Beta | 0.82 |
| Outstanding shares (mil) | 1.07 |
| Enterprise Value (mil) | 119.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.73% |
| Cost of Debt | 7.00% |
| WACC | 11.35% |