As of 2024-12-14, the Intrinsic Value of Biffa PLC (BIFF.L) is
298.59 GBP. This BIFF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 410.00 GBP, the upside of Biffa PLC is
-27.20%.
The range of the Intrinsic Value is 136.44 - 793.75 GBP
298.59 GBP
Intrinsic Value
BIFF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
136.44 - 793.75 |
298.59 |
-27.2% |
| DCF (Growth 10y) |
225.18 - 980.43 |
413.17 |
0.8% |
| DCF (EBITDA 5y) |
45.51 - 121.92 |
91.31 |
-77.7% |
| DCF (EBITDA 10y) |
119.39 - 228.60 |
178.11 |
-56.6% |
| Fair Value |
-28.77 - -28.77 |
-28.77 |
-107.02% |
| P/E |
(61.45) - (68.13) |
(60.56) |
-114.8% |
| EV/EBITDA |
(40.71) - 220.65 |
83.67 |
-79.6% |
| EPV |
83.24 - 188.37 |
135.81 |
-66.9% |
| DDM - Stable |
(45.29) - (130.77) |
(88.03) |
-121.5% |
| DDM - Multi |
159.76 - 370.71 |
224.73 |
-45.2% |
BIFF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,254.09 |
| Beta |
0.87 |
| Outstanding shares (mil) |
3.06 |
| Enterprise Value (mil) |
1,857.89 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.93% |
| Cost of Debt |
5.10% |
| WACC |
7.94% |