As of 2025-11-17, the Intrinsic Value of Baillie Gifford UK Growth Fund PLC (BGUK.L) is 132.25 GBP. This BGUK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 198.00 GBP, the upside of Baillie Gifford UK Growth Fund PLC is -33.20%.
The range of the Intrinsic Value is 103.79 - 181.40 GBP
Based on its market price of 198.00 GBP and our intrinsic valuation, Baillie Gifford UK Growth Fund PLC (BGUK.L) is overvalued by 33.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 103.79 - 181.40 | 132.25 | -33.2% |
| DCF (Growth 10y) | 111.81 - 181.73 | 137.77 | -30.4% |
| DCF (EBITDA 5y) | 80.72 - 98.73 | 88.18 | -55.5% |
| DCF (EBITDA 10y) | 97.03 - 120.82 | 107.31 | -45.8% |
| Fair Value | 347.77 - 347.77 | 347.77 | 75.64% |
| P/E | 78.24 - 137.72 | 118.58 | -40.1% |
| EV/EBITDA | 47.75 - 206.94 | 122.69 | -38.0% |
| EPV | 10.40 - 17.90 | 14.15 | -92.9% |
| DDM - Stable | 92.42 - 201.14 | 146.78 | -25.9% |
| DDM - Multi | 94.12 - 151.85 | 115.62 | -41.6% |
| Market Cap (mil) | 240.59 |
| Beta | 1.27 |
| Outstanding shares (mil) | 1.22 |
| Enterprise Value (mil) | 264.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.38% |
| Cost of Debt | 5.24% |
| WACC | 9.82% |