As of 2025-05-21, the Intrinsic Value of Barratt Developments P L C (BDEV.L) is 355.30 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 -14.10%.
The range of the Intrinsic Value is 292.49 - 495.37 GBP
Based on its market price of 413.60 GBP and our intrinsic valuation, Barratt Developments P L C (BDEV.L) is overvalued by 14.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 292.49 - 495.37 | 355.30 | -14.1% |
| DCF (Growth 10y) | 306.43 - 510.79 | 370.17 | -10.5% |
| DCF (EBITDA 5y) | 344.55 - 412.30 | 380.83 | -7.9% |
| DCF (EBITDA 10y) | 333.99 - 422.46 | 376.95 | -8.9% |
| Fair Value | 76.42 - 76.42 | 76.42 | -81.52% |
| P/E | 259.52 - 377.70 | 314.22 | -24.0% |
| EV/EBITDA | 306.38 - 401.33 | 353.73 | -14.5% |
| EPV | 475.42 - 660.90 | 568.16 | 37.4% |
| DDM - Stable | 99.46 - 283.03 | 191.25 | -53.8% |
| DDM - Multi | 264.99 - 499.89 | 338.80 | -18.1% |
| 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 | 10.81% |
| Cost of Debt | 4.29% |
| WACC | 10.51% |