As of 2024-12-14, the Intrinsic Value of Barratt Developments P L C (BDEV.L) is
345.47 GBP. This BDEV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 413.60 GBP, the upside of Barratt Developments P L C is
-16.50%.
The range of the Intrinsic Value is 285.90 - 476.46 GBP
345.47 GBP
Intrinsic Value
BDEV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
285.90 - 476.46 |
345.47 |
-16.5% |
| DCF (Growth 10y) |
298.97 - 490.69 |
359.35 |
-13.1% |
| DCF (EBITDA 5y) |
312.78 - 378.48 |
348.36 |
-15.8% |
| DCF (EBITDA 10y) |
309.90 - 392.99 |
350.45 |
-15.3% |
| Fair Value |
76.42 - 76.42 |
76.42 |
-81.52% |
| P/E |
175.76 - 311.11 |
243.65 |
-41.1% |
| EV/EBITDA |
288.56 - 353.71 |
317.44 |
-23.2% |
| EPV |
462.44 - 644.34 |
553.39 |
33.8% |
| DDM - Stable |
95.85 - 269.17 |
182.51 |
-55.9% |
| DDM - Multi |
256.78 - 477.66 |
326.86 |
-21.0% |
BDEV.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,915.60 |
| Beta |
1.43 |
| Outstanding shares (mil) |
14.30 |
| Enterprise Value (mil) |
5,211.60 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.14% |
| Cost of Debt |
4.29% |
| WACC |
10.83% |