As of 2025-07-03, the Intrinsic Value of Bingo Industries Ltd (BIN.AX) is 1.86 AUD. This BIN.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.32 AUD, the upside of Bingo Industries Ltd is -44%.
The range of the Intrinsic Value is 1.08 - 4.44 AUD.
Based on its market price of 3.32 AUD and our intrinsic valuation, Bingo Industries Ltd (BIN.AX) is overvalued by 44%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 1.08 - 4.44 | 1.86 | -44.0% | |
DCF (Growth Exit 10Y) | 2.67 - 9.41 | 4.24 | 27.7% | |
DCF (EBITDA Exit 5Y) | 3.75 - 5.51 | 4.43 | 33.3% | |
DCF (EBITDA Exit 10Y) | 5.18 - 8 | 6.28 | 89.0% | |
Peter Lynch Fair Value | 0.81 - 0.81 | 0.81 | -75.77% | |
P/E Multiples | 1.6 - 2.82 | 2.15 | -35.2% | |
EV/EBITDA Multiples | 2.13 - 4.48 | 3.05 | -8.3% | |
Dividend Discount Model - Stable | 1.51 - 5.59 | 3.55 | 6.8% | |
Dividend Discount Model - Multi Stages | 2.28 - 6.29 | 3.32 | -0.2% |
Market Cap (mil) | 2,174 |
Beta | 1.23 |
Outstanding shares (mil) | 654 |
Enterprise Value (mil) | 2,531 |
Market risk premium | 5.2% |
Cost of Equity | 8.3% |
Cost of Debt | 5% |
WACC | 7.6% |