As of 2024-12-15, the Intrinsic Value of Braemar Shipping Services PLC (BMS.L) is
325.86 GBP. This BMS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 253.00 GBP, the upside of Braemar Shipping Services PLC is
28.80%.
The range of the Intrinsic Value is 251.07 - 461.70 GBP
325.86 GBP
Intrinsic Value
BMS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
251.07 - 461.70 |
325.86 |
28.8% |
| DCF (Growth 10y) |
271.21 - 482.10 |
346.45 |
36.9% |
| DCF (EBITDA 5y) |
154.97 - 203.44 |
176.68 |
-30.2% |
| DCF (EBITDA 10y) |
199.70 - 263.72 |
228.15 |
-9.8% |
| Fair Value |
359.62 - 359.62 |
359.62 |
42.14% |
| P/E |
134.85 - 221.30 |
176.80 |
-30.1% |
| EV/EBITDA |
165.43 - 378.33 |
250.89 |
-0.8% |
| EPV |
4,011.57 - 5,623.40 |
4,817.48 |
1804.1% |
| DDM - Stable |
115.56 - 268.26 |
191.91 |
-24.1% |
| DDM - Multi |
156.40 - 278.76 |
200.01 |
-20.9% |
BMS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
81.33 |
| Beta |
-0.13 |
| Outstanding shares (mil) |
0.32 |
| Enterprise Value (mil) |
86.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.77% |
| Cost of Debt |
4.58% |
| WACC |
6.39% |