BGO.L
Bango PLC
Price:  
96.50 
GBP
Volume:  
138,793.00
United Kingdom | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BGO.L Intrinsic Value

-60.50 %
Upside

As of 2024-12-15, the Intrinsic Value of Bango PLC (BGO.L) is 38.12 GBP. This BGO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 96.50 GBP, the upside of Bango PLC is -60.50%.

The range of the Intrinsic Value is 19.58 - 52.93 GBP

96.50 GBP
Stock Price
38.12 GBP
Intrinsic Value
Intrinsic Value Details

BGO.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1,578.39) - (305.72) (499.25) -617.4%
DCF (Growth 10y) (399.30) - (1,990.37) (642.83) -766.1%
DCF (EBITDA 5y) 19.58 - 52.93 38.12 -60.5%
DCF (EBITDA 10y) (3.11) - 67.80 33.25 -65.5%
Fair Value -57.06 - -57.06 -57.06 -159.13%
P/E (234.63) - (288.73) (283.31) -393.6%
EV/EBITDA 52.76 - 174.24 118.61 22.9%
EPV (6.75) - (5.41) (6.08) -106.3%
DDM - Stable (148.50) - (920.19) (534.35) -653.7%
DDM - Multi (265.66) - (1,287.33) (441.25) -557.3%

BGO.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 74.14
Beta 1.58
Outstanding shares (mil) 0.77
Enterprise Value (mil) 81.45
Market risk premium 5.98%
Cost of Equity 7.25%
Cost of Debt 13.46%
WACC 7.54%