As of 2024-12-11, the Intrinsic Value of BH Macro Ltd (BHMG.L) is
297.73 GBP. This BHMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 403.00 GBP, the upside of BH Macro Ltd is
-26.10%.
The range of the Intrinsic Value is 238.36 - 405.74 GBP
297.73 GBP
Intrinsic Value
BHMG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
238.36 - 405.74 |
297.73 |
-26.1% |
| DCF (Growth 10y) |
300.31 - 490.24 |
368.20 |
-8.6% |
| DCF (EBITDA 5y) |
168.99 - 244.57 |
192.74 |
-52.2% |
| DCF (EBITDA 10y) |
235.49 - 327.25 |
266.21 |
-33.9% |
| Fair Value |
255.66 - 255.66 |
255.66 |
-36.56% |
| P/E |
76.29 - 223.11 |
142.44 |
-64.7% |
| EV/EBITDA |
83.01 - 267.25 |
167.97 |
-58.3% |
| EPV |
317.49 - 389.68 |
353.59 |
-12.3% |
| DDM - Stable |
52.74 - 114.13 |
83.43 |
-79.3% |
| DDM - Multi |
100.07 - 172.88 |
127.17 |
-68.4% |
BHMG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,385.73 |
| Beta |
-0.18 |
| Outstanding shares (mil) |
3.44 |
| Enterprise Value (mil) |
1,363.23 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.82% |
| Cost of Debt |
5.00% |
| WACC |
8.43% |