As of 2025-05-17, the Intrinsic Value of Billington Holdings PLC (BILN.L) is 985.66 GBP. This BILN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 380.00 GBP, the upside of Billington Holdings PLC is 159.40%.
The range of the Intrinsic Value is 860.80 - 1,175.39 GBP
Based on its market price of 380.00 GBP and our intrinsic valuation, Billington Holdings PLC (BILN.L) is undervalued by 159.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 860.80 - 1,175.39 | 985.66 | 159.4% |
| DCF (Growth 10y) | 955.63 - 1,298.00 | 1,092.21 | 187.4% |
| DCF (EBITDA 5y) | 697.01 - 967.45 | 785.63 | 106.7% |
| DCF (EBITDA 10y) | 826.10 - 1,111.38 | 924.77 | 143.4% |
| Fair Value | 1,634.38 - 1,634.38 | 1,634.38 | 330.10% |
| P/E | 551.77 - 830.27 | 641.79 | 68.9% |
| EV/EBITDA | 435.97 - 785.05 | 578.24 | 52.2% |
| EPV | 1,453.17 - 1,866.25 | 1,659.71 | 336.8% |
| DDM - Stable | 455.76 - 893.89 | 674.82 | 77.6% |
| DDM - Multi | 696.28 - 1,049.55 | 836.21 | 120.1% |
| Market Cap (mil) | 48.08 |
| Beta | -0.01 |
| Outstanding shares (mil) | 0.13 |
| Enterprise Value (mil) | 28.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.81% |
| Cost of Debt | 4.63% |
| WACC | 8.64% |