As of 2025-12-04, the Intrinsic Value of Belvoir Group PLC (BLV.L) is 369.75 GBP. This BLV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.00 GBP, the upside of Belvoir Group PLC is 32.50%.
The range of the Intrinsic Value is 281.30 - 555.19 GBP
Based on its market price of 279.00 GBP and our intrinsic valuation, Belvoir Group PLC (BLV.L) is undervalued by 32.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 281.30 - 555.19 | 369.75 | 32.5% |
| DCF (Growth 10y) | 345.50 - 653.48 | 445.85 | 59.8% |
| DCF (EBITDA 5y) | 219.60 - 271.84 | 251.76 | -9.8% |
| DCF (EBITDA 10y) | 290.40 - 371.83 | 334.73 | 20.0% |
| Fair Value | 440.04 - 440.04 | 440.04 | 57.72% |
| P/E | 276.80 - 434.15 | 335.12 | 20.1% |
| EV/EBITDA | 172.83 - 272.78 | 224.12 | -19.7% |
| EPV | 230.85 - 313.50 | 272.17 | -2.4% |
| DDM - Stable | 160.37 - 430.89 | 295.63 | 6.0% |
| DDM - Multi | 228.08 - 459.15 | 303.01 | 8.6% |
| Market Cap (mil) | 104.05 |
| Beta | 0.41 |
| Outstanding shares (mil) | 0.37 |
| Enterprise Value (mil) | 104.17 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.52% |
| Cost of Debt | 4.29% |
| WACC | 8.40% |