As of 2024-12-11, the Intrinsic Value of Belvoir Group PLC (BLV.L) is
344.52 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
23.50%.
The range of the Intrinsic Value is 267.89 - 494.81 GBP
344.52 GBP
Intrinsic Value
BLV.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
267.89 - 494.81 |
344.52 |
23.5% |
| DCF (Growth 10y) |
328.07 - 581.05 |
414.30 |
48.5% |
| DCF (EBITDA 5y) |
275.45 - 339.37 |
301.66 |
8.1% |
| DCF (EBITDA 10y) |
333.45 - 429.14 |
373.82 |
34.0% |
| Fair Value |
440.04 - 440.04 |
440.04 |
57.72% |
| P/E |
266.38 - 589.64 |
398.83 |
42.9% |
| EV/EBITDA |
251.08 - 538.83 |
348.01 |
24.7% |
| EPV |
220.84 - 292.66 |
256.75 |
-8.0% |
| DDM - Stable |
152.61 - 383.69 |
268.15 |
-3.9% |
| DDM - Multi |
216.25 - 407.08 |
280.95 |
0.7% |
BLV.L Intrinsic Value - Key Valuation Metrics
| 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 |
9.01% |
| Cost of Debt |
4.29% |
| WACC |
8.87% |