As of 2024-12-13, the Intrinsic Value of Balfour Beatty PLC (BBY.L) is
342.02 GBP. This BBY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 454.20 GBP, the upside of Balfour Beatty PLC is
-24.70%.
The range of the Intrinsic Value is 271.24 - 485.51 GBP
342.02 GBP
Intrinsic Value
BBY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
271.24 - 485.51 |
342.02 |
-24.7% |
| DCF (Growth 10y) |
299.66 - 505.68 |
368.31 |
-18.9% |
| DCF (EBITDA 5y) |
168.18 - 211.52 |
197.58 |
-56.5% |
| DCF (EBITDA 10y) |
222.42 - 276.55 |
255.58 |
-43.7% |
| Fair Value |
1,136.04 - 1,136.04 |
1,136.04 |
150.12% |
| P/E |
303.99 - 600.73 |
458.70 |
1.0% |
| EV/EBITDA |
270.31 - 1,062.51 |
661.28 |
45.6% |
| EPV |
1,710.21 - 2,150.28 |
1,930.25 |
325.0% |
| DDM - Stable |
339.68 - 850.66 |
595.17 |
31.0% |
| DDM - Multi |
376.11 - 719.12 |
492.60 |
8.5% |
BBY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,298.92 |
| Beta |
1.02 |
| Outstanding shares (mil) |
5.06 |
| Enterprise Value (mil) |
2,052.92 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.09% |
| Cost of Debt |
4.94% |
| WACC |
7.53% |