As of 2025-05-30, the Intrinsic Value of Blackmores Ltd (BKL.AX) is 53.21 AUD. This BKL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.73 AUD, the upside of Blackmores Ltd is -43.80%.
The range of the Intrinsic Value is 38.67 - 91.92 AUD
Based on its market price of 94.73 AUD and our intrinsic valuation, Blackmores Ltd (BKL.AX) is overvalued by 43.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 38.67 - 91.92 | 53.21 | -43.8% |
| DCF (Growth 10y) | 39.58 - 86.68 | 52.58 | -44.5% |
| DCF (EBITDA 5y) | 38.67 - 55.96 | 46.09 | -51.3% |
| DCF (EBITDA 10y) | 42.91 - 63.37 | 51.54 | -45.6% |
| Fair Value | 8.90 - 8.90 | 8.90 | -90.61% |
| P/E | 32.60 - 41.46 | 37.23 | -60.7% |
| EV/EBITDA | 27.71 - 51.19 | 36.95 | -61.0% |
| EPV | 35.81 - 46.72 | 41.27 | -56.4% |
| DDM - Stable | 17.77 - 60.15 | 38.96 | -58.9% |
| DDM - Multi | 30.00 - 76.03 | 42.69 | -54.9% |
| Market Cap (mil) | 1,842.50 |
| Beta | 0.98 |
| Outstanding shares (mil) | 19.45 |
| Enterprise Value (mil) | 1,789.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.33% |
| Cost of Debt | 5.50% |
| WACC | 8.27% |