As of 2024-12-14, the Intrinsic Value of Boku Inc (BOKU.L) is
116.02 GBP. This BOKU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 186.00 GBP, the upside of Boku Inc is
-37.60%.
The range of the Intrinsic Value is 95.28 - 164.67 GBP
116.02 GBP
Intrinsic Value
BOKU.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
95.28 - 164.67 |
116.02 |
-37.6% |
| DCF (Growth 10y) |
106.69 - 182.02 |
129.37 |
-30.4% |
| DCF (EBITDA 5y) |
93.55 - 119.11 |
107.11 |
-42.4% |
| DCF (EBITDA 10y) |
107.15 - 140.20 |
123.74 |
-33.5% |
| Fair Value |
9.48 - 9.48 |
9.48 |
-94.90% |
| P/E |
34.17 - 76.39 |
51.94 |
-72.1% |
| EV/EBITDA |
89.69 - 156.85 |
117.67 |
-36.7% |
| EPV |
90.34 - 105.97 |
98.15 |
-47.2% |
| DDM - Stable |
18.54 - 55.94 |
37.24 |
-80.0% |
| DDM - Multi |
39.07 - 91.89 |
54.86 |
-70.5% |
BOKU.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
560.94 |
| Beta |
0.12 |
| Outstanding shares (mil) |
3.02 |
| Enterprise Value (mil) |
446.07 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.10% |
| Cost of Debt |
5.49% |
| WACC |
8.09% |