Is BNZL.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Bunzl plc (BNZL.L) is 2,607.35 GBP. This BNZL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2,980.00 GBP, the upside of Bunzl plc is -12.50%. This means that BNZL.L is overvalued by 12.50%.

The range of the Intrinsic Value is 1,980.58 - 3,882.88 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,980.58 - 3,882.88	2,607.35	-12.5%
DCF (Growth 10y)	2,211.46 - 4,088.61	2,837.45	-4.8%
DCF (EBITDA 5y)	1,730.19 - 2,569.55	2,130.18	-28.5%
DCF (EBITDA 10y)	1,982.65 - 2,894.11	2,398.09	-19.5%
Fair Value	1,226.29 - 1,226.29	1,226.29	-58.85%
P/E	2,072.89 - 3,390.49	2,491.64	-16.4%
EV/EBITDA	1,365.33 - 3,030.03	2,015.62	-32.4%
EPV	11,966.20 - 16,697.80	14,332.01	380.9%
DDM - Stable	908.67 - 2,192.59	1,550.63	-48.0%
DDM - Multi	1,170.91 - 2,125.19	1,503.35	-49.6%