As of 2025-11-17, the Intrinsic Value of Baltic Classifieds Group PLC (BCG.L) is 144.83 GBP. This BCG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 233.00 GBP, the upside of Baltic Classifieds Group PLC is -37.80%.
The range of the Intrinsic Value is 112.60 - 208.19 GBP
Based on its market price of 233.00 GBP and our intrinsic valuation, Baltic Classifieds Group PLC (BCG.L) is overvalued by 37.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.60 - 208.19 | 144.83 | -37.8% |
| DCF (Growth 10y) | 137.30 - 242.83 | 173.20 | -25.7% |
| DCF (EBITDA 5y) | 163.85 - 252.65 | 198.28 | -14.9% |
| DCF (EBITDA 10y) | 182.09 - 285.24 | 222.13 | -4.7% |
| Fair Value | 166.86 - 166.86 | 166.86 | -28.39% |
| P/E | 153.78 - 192.09 | 159.46 | -31.6% |
| EV/EBITDA | 167.73 - 255.36 | 203.50 | -12.7% |
| EPV | 95.72 - 120.65 | 108.18 | -53.6% |
| DDM - Stable | 54.82 - 138.53 | 96.67 | -58.5% |
| DDM - Multi | 83.94 - 160.14 | 109.69 | -52.9% |
| Market Cap (mil) | 1,378.46 |
| Beta | 1.27 |
| Outstanding shares (mil) | 5.92 |
| Enterprise Value (mil) | 1,380.01 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.43% |
| Cost of Debt | 4.31% |
| WACC | 9.33% |