BEG.L
Begbies Traynor Group PLC
Price:  
122.00 
GBP
Volume:  
497,633.00
United Kingdom | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BEG.L Intrinsic Value

2.00 %
Upside

What is the intrinsic value of BEG.L?

As of 2025-09-18, the Intrinsic Value of Begbies Traynor Group PLC (BEG.L) is 124.43 GBP. This BEG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 122.00 GBP, the upside of Begbies Traynor Group PLC is 2.00%.

The range of the Intrinsic Value is 96.44 - 188.86 GBP

Is BEG.L undervalued or overvalued?

Based on its market price of 122.00 GBP and our intrinsic valuation, Begbies Traynor Group PLC (BEG.L) is undervalued by 2.00%.

122.00 GBP
Stock Price
124.43 GBP
Intrinsic Value
Intrinsic Value Details

BEG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.44 - 188.86 124.43 2.0%
DCF (Growth 10y) 128.73 - 252.31 166.43 36.4%
DCF (EBITDA 5y) 85.69 - 114.52 107.27 -12.1%
DCF (EBITDA 10y) 111.81 - 152.68 138.68 13.7%
Fair Value 103.31 - 103.31 103.31 -15.32%
P/E 63.56 - 125.25 100.81 -17.4%
EV/EBITDA 81.90 - 120.72 110.78 -9.2%
EPV 182.40 - 251.13 216.77 77.7%
DDM - Stable 38.38 - 106.81 72.59 -40.5%
DDM - Multi 95.71 - 188.20 125.06 2.5%

BEG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 185.99
Beta 0.36
Outstanding shares (mil) 1.52
Enterprise Value (mil) 195.09
Market risk premium 5.98%
Cost of Equity 7.51%
Cost of Debt 7.65%
WACC 7.40%