As of 2024-12-12, the Intrinsic Value of Begbies Traynor Group PLC (BEG.L) is
66.87 GBP. This BEG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 104.00 GBP, the upside of Begbies Traynor Group PLC is
-35.70%.
The range of the Intrinsic Value is 49.04 - 104.34 GBP
66.87 GBP
Intrinsic Value
BEG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
49.04 - 104.34 |
66.87 |
-35.7% |
| DCF (Growth 10y) |
67.44 - 136.24 |
89.79 |
-13.7% |
| DCF (EBITDA 5y) |
36.43 - 54.03 |
49.90 |
-52.0% |
| DCF (EBITDA 10y) |
52.82 - 76.64 |
68.85 |
-33.8% |
| Fair Value |
23.79 - 23.79 |
23.79 |
-77.12% |
| P/E |
20.12 - 60.62 |
39.06 |
-62.4% |
| EV/EBITDA |
51.83 - 105.30 |
84.13 |
-19.1% |
| EPV |
163.29 - 217.54 |
190.41 |
83.1% |
| DDM - Stable |
8.27 - 21.06 |
14.66 |
-85.9% |
| DDM - Multi |
72.20 - 108.73 |
84.66 |
-18.6% |
BEG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
158.78 |
| Beta |
0.34 |
| Outstanding shares (mil) |
1.53 |
| Enterprise Value (mil) |
171.88 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.06% |
| Cost of Debt |
6.86% |
| WACC |
7.78% |