As of 2026-04-11, the Intrinsic Value of Balfour Beatty PLC (BBY.L) is 636.90 GBP. This BBY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 823.50 GBP, the upside of Balfour Beatty PLC is -22.70%.
The range of the Intrinsic Value is 566.51 - 777.88 GBP
Based on its market price of 823.50 GBP and our intrinsic valuation, Balfour Beatty PLC (BBY.L) is overvalued by 22.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 566.51 - 777.88 | 636.90 | -22.7% |
| DCF (Growth 10y) | 656.20 - 930.39 | 748.07 | -9.2% |
| DCF (EBITDA 5y) | 582.09 - 686.07 | 639.77 | -22.3% |
| DCF (EBITDA 10y) | 637.63 - 763.02 | 703.16 | -14.6% |
| Fair Value | 1,411.50 - 1,411.50 | 1,411.50 | 71.40% |
| P/E | 796.11 - 964.34 | 846.42 | 2.8% |
| EV/EBITDA | 405.82 - 759.70 | 575.16 | -30.2% |
| EPV | 1,991.87 - 2,425.48 | 2,208.68 | 168.2% |
| DDM - Stable | 431.86 - 1,031.35 | 731.60 | -11.2% |
| DDM - Multi | 562.02 - 1,023.31 | 723.68 | -12.1% |
| Market Cap (mil) | 3,836.00 |
| Beta | 1.12 |
| Outstanding shares (mil) | 4.66 |
| Enterprise Value (mil) | 2,999.00 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.04% |
| Cost of Debt | 5.05% |
| WACC | 8.74% |