As of 2025-08-04, the Intrinsic Value of Brave Bison Group PLC (BBSN.L) is 38.24 GBP. This BBSN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.00 GBP, the upside of Brave Bison Group PLC is -42.10%.
The range of the Intrinsic Value is 29.35 - 61.39 GBP
Based on its market price of 66.00 GBP and our intrinsic valuation, Brave Bison Group PLC (BBSN.L) is overvalued by 42.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.35 - 61.39 | 38.24 | -42.1% |
| DCF (Growth 10y) | 31.81 - 63.25 | 40.61 | -38.5% |
| DCF (EBITDA 5y) | 22.17 - 30.87 | 27.46 | -58.4% |
| DCF (EBITDA 10y) | 25.54 - 34.74 | 30.71 | -53.5% |
| Fair Value | 58.61 - 58.61 | 58.61 | -11.19% |
| P/E | 22.53 - 62.55 | 43.51 | -34.1% |
| EV/EBITDA | 21.56 - 39.10 | 29.46 | -55.4% |
| EPV | 32.44 - 40.94 | 36.69 | -44.4% |
| DDM - Stable | 24.51 - 80.65 | 52.58 | -20.3% |
| DDM - Multi | 18.23 - 47.19 | 26.37 | -60.1% |
| Market Cap (mil) | 63.65 |
| Beta | -0.24 |
| Outstanding shares (mil) | 0.96 |
| Enterprise Value (mil) | 57.89 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.66% |
| Cost of Debt | 7.09% |
| WACC | 7.60% |