As of 2024-12-11, the Intrinsic Value of Bilby PLC (BILB.L) is
140.65 GBP. This BILB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 43.00 GBP, the upside of Bilby PLC is
227.10%.
The range of the Intrinsic Value is 83.86 - 438.55 GBP
140.65 GBP
Intrinsic Value
BILB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.86 - 438.55 |
140.65 |
227.1% |
| DCF (Growth 10y) |
106.77 - 519.35 |
173.26 |
302.9% |
| DCF (EBITDA 5y) |
41.55 - 55.83 |
45.82 |
6.6% |
| DCF (EBITDA 10y) |
62.88 - 85.32 |
70.61 |
64.2% |
| Fair Value |
19.97 - 19.97 |
19.97 |
-53.56% |
| P/E |
(130.40) - 37.81 |
(70.87) |
-264.8% |
| EV/EBITDA |
22.80 - 103.78 |
54.06 |
25.7% |
| EPV |
91.23 - 133.36 |
112.29 |
161.2% |
| DDM - Stable |
(152.19) - (717.70) |
(434.94) |
-1111.5% |
| DDM - Multi |
71.28 - 262.71 |
112.30 |
161.2% |
BILB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
29.17 |
| Beta |
2.29 |
| Outstanding shares (mil) |
0.68 |
| Enterprise Value (mil) |
35.77 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.17% |
| Cost of Debt |
6.79% |
| WACC |
6.66% |