As of 2024-12-12, the Intrinsic Value of Billington Holdings PLC (BILN.L) is 1,235.33 GBP. This BILN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 420.00 GBP, the upside of Billington Holdings PLC is 194.10%.

The range of the Intrinsic Value is 1,092.12 - 1,437.67 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,092.12 - 1,437.67	1,235.33	194.1%
DCF (Growth 10y)	1,168.22 - 1,505.16	1,308.67	211.6%
DCF (EBITDA 5y)	792.87 - 1,232.71	1,009.02	140.2%
DCF (EBITDA 10y)	960.34 - 1,355.47	1,147.45	173.2%
Fair Value	2,119.73 - 2,119.73	2,119.73	404.70%
P/E	607.09 - 727.49	683.12	62.6%
EV/EBITDA	568.57 - 1,040.52	850.68	102.5%
EPV	1,334.33 - 1,606.84	1,470.58	250.1%
DDM - Stable	603.11 - 1,095.95	849.53	102.3%
DDM - Multi	731.12 - 1,037.54	858.04	104.3%