As of 2024-12-12, the Intrinsic Value of Bisichi PLC (BISI.L) is
62.74 GBP. This BISI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.00 GBP, the upside of Bisichi PLC is
-45.40%.
The range of the Intrinsic Value is 37.35 - 120.14 GBP
62.74 GBP
Intrinsic Value
BISI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
37.35 - 120.14 |
62.74 |
-45.4% |
| DCF (Growth 10y) |
(18.89) - (24.88) |
(20.48) |
-117.8% |
| DCF (EBITDA 5y) |
26.71 - 48.74 |
37.19 |
-67.7% |
| DCF (EBITDA 10y) |
11.78 - 32.07 |
21.00 |
-81.7% |
| Fair Value |
598.26 - 598.26 |
598.26 |
420.23% |
| P/E |
15.98 - 139.75 |
56.63 |
-50.8% |
| EV/EBITDA |
63.50 - 155.13 |
103.67 |
-9.8% |
| EPV |
1,148.96 - 1,631.80 |
1,390.38 |
1109.0% |
| DDM - Stable |
161.46 - 384.49 |
272.97 |
137.4% |
| DDM - Multi |
25.45 - 47.80 |
33.28 |
-71.1% |
BISI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12.28 |
| Beta |
1.34 |
| Outstanding shares (mil) |
0.11 |
| Enterprise Value (mil) |
17.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.99% |
| Cost of Debt |
8.15% |
| WACC |
8.08% |