As of 2025-07-09, the Intrinsic Value of Begbies Traynor Group PLC (BEG.L) is 77.11 GBP. This BEG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 121.50 GBP, the upside of Begbies Traynor Group PLC is -36.50%.
The range of the Intrinsic Value is 56.20 - 121.27 GBP
Based on its market price of 121.50 GBP and our intrinsic valuation, Begbies Traynor Group PLC (BEG.L) is overvalued by 36.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 56.20 - 121.27 | 77.11 | -36.5% |
| DCF (Growth 10y) | 78.03 - 157.74 | 103.80 | -14.6% |
| DCF (EBITDA 5y) | 35.78 - 58.22 | 48.73 | -59.9% |
| DCF (EBITDA 10y) | 54.85 - 83.01 | 70.13 | -42.3% |
| Fair Value | 38.43 - 38.43 | 38.43 | -68.37% |
| P/E | 26.41 - 61.02 | 43.39 | -64.3% |
| EV/EBITDA | 47.64 - 92.42 | 72.50 | -40.3% |
| EPV | 170.63 - 220.53 | 195.58 | 61.0% |
| DDM - Stable | 14.87 - 37.96 | 26.41 | -78.3% |
| DDM - Multi | 63.48 - 105.63 | 77.68 | -36.1% |
| Market Cap (mil) | 192.30 |
| Beta | 0.19 |
| Outstanding shares (mil) | 1.58 |
| Enterprise Value (mil) | 207.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.44% |
| Cost of Debt | 6.75% |
| WACC | 7.25% |