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
38.12 GBP
Intrinsic Value
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% |