As of 2024-12-13, the Intrinsic Value of B&M European Value Retail SA (BME.L) is 440.70 GBP. This BME.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 370.70 GBP, the upside of B&M European Value Retail SA is 18.90%.

The range of the Intrinsic Value is 360.52 - 550.77 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	360.52 - 550.77	440.70	18.9%
DCF (Growth 10y)	452.46 - 659.99	540.35	45.8%
DCF (EBITDA 5y)	361.31 - 438.97	388.91	4.9%
DCF (EBITDA 10y)	458.43 - 571.77	503.92	35.9%
Fair Value	938.44 - 938.44	938.44	153.15%
P/E	566.87 - 974.48	659.70	78.0%
EV/EBITDA	346.99 - 544.37	428.83	15.7%
EPV	397.58 - 525.28	461.43	24.5%
DDM - Stable	191.37 - 327.77	259.57	-30.0%
DDM - Multi	319.26 - 406.17	356.67	-3.8%