As of 2025-11-17, the Intrinsic Value of Bango PLC (BGO.L) is 89.56 GBP. This BGO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 89.00 GBP, the upside of Bango PLC is 0.60%.
The range of the Intrinsic Value is 71.75 - 131.98 GBP
Based on its market price of 89.00 GBP and our intrinsic valuation, Bango PLC (BGO.L) is undervalued by 0.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1,573.84) - (208.35) | (350.73) | -494.1% |
| DCF (Growth 10y) | (214.06) - (1,466.26) | (345.85) | -488.6% |
| DCF (EBITDA 5y) | 71.75 - 131.98 | 89.56 | 0.6% |
| DCF (EBITDA 10y) | 91.39 - 212.60 | 129.00 | 44.9% |
| Fair Value | -15.92 - -15.92 | -15.92 | -117.89% |
| P/E | (64.57) - (75.97) | (70.77) | -179.5% |
| EV/EBITDA | 71.99 - 304.92 | 184.94 | 107.8% |
| EPV | (0.31) - 9.27 | 4.48 | -95.0% |
| DDM - Stable | (44.48) - (376.61) | (210.54) | -336.6% |
| DDM - Multi | (33.60) - (222.35) | (58.48) | -165.7% |
| Market Cap (mil) | 73.90 |
| Beta | 1.36 |
| Outstanding shares (mil) | 0.83 |
| Enterprise Value (mil) | 89.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.89% |
| Cost of Debt | 13.09% |
| WACC | 7.09% |