As of 2025-06-02, the Intrinsic Value of Balfour Beatty PLC (BBY.L) is 312.83 GBP. This BBY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 499.80 GBP, the upside of Balfour Beatty PLC is -37.40%.
The range of the Intrinsic Value is 269.17 - 393.47 GBP
Based on its market price of 499.80 GBP and our intrinsic valuation, Balfour Beatty PLC (BBY.L) is overvalued by 37.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 269.17 - 393.47 | 312.83 | -37.4% |
| DCF (Growth 10y) | 320.94 - 473.10 | 374.73 | -25.0% |
| DCF (EBITDA 5y) | 266.41 - 343.36 | 293.44 | -41.3% |
| DCF (EBITDA 10y) | 304.73 - 394.25 | 337.28 | -32.5% |
| Fair Value | 885.75 - 885.75 | 885.75 | 77.22% |
| P/E | 389.59 - 527.91 | 431.49 | -13.7% |
| EV/EBITDA | 265.34 - 405.49 | 335.42 | -32.9% |
| EPV | 1,706.33 - 2,103.39 | 1,904.86 | 281.1% |
| DDM - Stable | 237.47 - 535.70 | 386.58 | -22.7% |
| DDM - Multi | 342.91 - 585.91 | 431.29 | -13.7% |
| Market Cap (mil) | 2,510.98 |
| Beta | 1.40 |
| Outstanding shares (mil) | 5.02 |
| Enterprise Value (mil) | 2,064.98 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.20% |
| Cost of Debt | 5.67% |
| WACC | 8.40% |