As of 2025-07-06, the Intrinsic Value of Braemar Shipping Services PLC (BMS.L) is 367.07 GBP. This BMS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 217.00 GBP, the upside of Braemar Shipping Services PLC is 69.20%.
The range of the Intrinsic Value is 299.35 - 472.39 GBP
Based on its market price of 217.00 GBP and our intrinsic valuation, Braemar Shipping Services PLC (BMS.L) is undervalued by 69.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 299.35 - 472.39 | 367.07 | 69.2% |
| DCF (Growth 10y) | 360.66 - 555.96 | 437.42 | 101.6% |
| DCF (EBITDA 5y) | 204.07 - 363.58 | 284.50 | 31.1% |
| DCF (EBITDA 10y) | 274.53 - 442.77 | 355.66 | 63.9% |
| Fair Value | 481.72 - 481.72 | 481.72 | 121.99% |
| P/E | 138.05 - 247.41 | 208.29 | -4.0% |
| EV/EBITDA | 187.04 - 508.85 | 298.72 | 37.7% |
| EPV | 2,849.94 - 3,751.49 | 3,300.72 | 1421.1% |
| DDM - Stable | 125.88 - 254.57 | 190.23 | -12.3% |
| DDM - Multi | 192.01 - 288.96 | 229.79 | 5.9% |
| Market Cap (mil) | 68.72 |
| Beta | 0.53 |
| Outstanding shares (mil) | 0.32 |
| Enterprise Value (mil) | 80.09 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.26% |
| Cost of Debt | 5.30% |
| WACC | 7.33% |