As of 2024-12-12, the Intrinsic Value of Baronsmead Second Venture Trust PLC (BMD.L) is 191.97 GBP. This BMD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.50 GBP, the upside of Baronsmead Second Venture Trust PLC is 252.20%.

The range of the Intrinsic Value is 163.98 - 233.13 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	163.98 - 233.13	191.97	252.2%
DCF (Growth 10y)	183.18 - 255.23	212.50	289.9%
DCF (EBITDA 5y)	141.23 - 336.42	172.47	216.5%
DCF (EBITDA 10y)	166.54 - 338.57	197.47	262.3%
Fair Value	26.61 - 26.61	26.61	-51.17%
P/E	6.90 - 214.20	79.55	46.0%
EV/EBITDA	6.83 - 188.08	76.96	41.2%
EPV	28.30 - 36.34	32.32	-40.7%
DDM - Stable	4.60 - 8.95	6.78	-87.6%
DDM - Multi	65.49 - 105.38	81.25	49.1%