As of 2025-05-16, the Intrinsic Value of Beacon Lighting Group Ltd (BLX.AX) is 2.76 AUD. This BLX.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.27 AUD, the upside of Beacon Lighting Group Ltd is -15.60%.
The range of the Intrinsic Value is 1.82 - 5.21 AUD
Based on its market price of 3.27 AUD and our intrinsic valuation, Beacon Lighting Group Ltd (BLX.AX) is overvalued by 15.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.82 - 5.21 | 2.76 | -15.6% |
| DCF (Growth 10y) | 2.07 - 5.41 | 3.00 | -8.1% |
| DCF (EBITDA 5y) | 1.41 - 2.06 | 1.73 | -47.0% |
| DCF (EBITDA 10y) | 1.75 - 2.57 | 2.13 | -34.7% |
| Fair Value | 2.29 - 2.29 | 2.29 | -30.06% |
| P/E | 1.81 - 2.26 | 2.03 | -38.0% |
| EV/EBITDA | 0.86 - 1.71 | 1.35 | -58.6% |
| EPV | 1.09 - 1.76 | 1.42 | -56.4% |
| DDM - Stable | 1.16 - 3.48 | 2.32 | -29.1% |
| DDM - Multi | 1.58 - 3.54 | 2.17 | -33.8% |
| Market Cap (mil) | 747.72 |
| Beta | 0.80 |
| Outstanding shares (mil) | 228.66 |
| Enterprise Value (mil) | 867.49 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.60% |
| Cost of Debt | 5.50% |
| WACC | 6.97% |