As of 2026-03-05, the Intrinsic Value of BH Macro Ltd (BHMG.L) is 436.74 GBP. This BHMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 435.00 GBP, the upside of BH Macro Ltd is 0.40%.
The range of the Intrinsic Value is 348.49 - 597.93 GBP
Based on its market price of 435.00 GBP and our intrinsic valuation, BH Macro Ltd (BHMG.L) is undervalued by 0.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 348.49 - 597.93 | 436.74 | 0.4% |
| DCF (Growth 10y) | 443.43 - 729.52 | 545.44 | 25.4% |
| DCF (EBITDA 5y) | 257.21 - 446.75 | 345.71 | -20.5% |
| DCF (EBITDA 10y) | 355.38 - 569.53 | 452.34 | 4.0% |
| Fair Value | 1,535.18 - 1,535.18 | 1,535.18 | 252.91% |
| P/E | 76.37 - 798.29 | 431.46 | -0.8% |
| EV/EBITDA | 153.51 - 876.30 | 447.00 | 2.8% |
| EPV | 425.26 - 524.39 | 474.82 | 9.2% |
| DDM - Stable | 315.42 - 685.78 | 500.60 | 15.1% |
| DDM - Multi | 85.96 - 149.36 | 109.49 | -74.8% |
| Market Cap (mil) | 1,417.38 |
| Beta | -0.18 |
| Outstanding shares (mil) | 3.26 |
| Enterprise Value (mil) | 1,399.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.84% |
| Cost of Debt | 5.00% |
| WACC | 8.45% |