As of 2026-04-16, the Intrinsic Value of Beeks Financial Cloud Group PLC (BKS.L) is 39.03 GBP. This BKS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.00 GBP, the upside of Beeks Financial Cloud Group PLC is -77.20%.
The range of the Intrinsic Value is 21.01 - 114.07 GBP
Based on its market price of 171.00 GBP and our intrinsic valuation, Beeks Financial Cloud Group PLC (BKS.L) is overvalued by 77.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 21.01 - 114.07 | 39.03 | -77.2% |
| DCF (Growth 10y) | 173.11 - 760.85 | 286.99 | 67.8% |
| DCF (EBITDA 5y) | 211.11 - 345.20 | 295.50 | 72.8% |
| DCF (EBITDA 10y) | 354.47 - 614.32 | 505.73 | 195.7% |
| Fair Value | 32.38 - 32.38 | 32.38 | -81.06% |
| P/E | 13.16 - 80.64 | 36.56 | -78.6% |
| EV/EBITDA | 95.05 - 213.35 | 156.94 | -8.2% |
| EPV | 77.55 - 104.24 | 90.89 | -46.8% |
| DDM - Stable | 17.53 - 86.61 | 52.07 | -69.5% |
| DDM - Multi | 189.36 - 724.91 | 300.04 | 75.5% |
| Market Cap (mil) | 123.18 |
| Beta | 0.20 |
| Outstanding shares (mil) | 0.72 |
| Enterprise Value (mil) | 124.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.26% |
| Cost of Debt | 11.15% |
| WACC | 7.35% |