As of 2025-07-07, the Intrinsic Value of Boohoo Group PLC (BOO.L) is 0.82 GBP. This BOO.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 21.35 GBP, the upside of Boohoo Group PLC is -96.20%.
The range of the Intrinsic Value is (12.60) - 261.38 GBP
Based on its market price of 21.35 GBP and our intrinsic valuation, Boohoo Group PLC (BOO.L) is overvalued by 96.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (788.89) - (59.90) | (96.51) | -552.1% |
| DCF (Growth 10y) | (12.60) - 261.38 | 0.82 | -96.2% |
| DCF (EBITDA 5y) | (13.84) - 3.13 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.59) - 36.24 | 15.17 | -28.9% |
| Fair Value | -85.34 - -85.34 | -85.34 | -499.73% |
| P/E | (129.38) - (274.46) | (202.26) | -1047.4% |
| EV/EBITDA | (2.28) - 47.75 | 16.63 | -22.1% |
| EPV | (71.29) - (108.64) | (89.97) | -521.4% |
| DDM - Stable | (153.93) - (764.92) | (459.42) | -2251.9% |
| DDM - Multi | (14.16) - (57.44) | (23.00) | -207.7% |
| Market Cap (mil) | 318.22 |
| Beta | 0.96 |
| Outstanding shares (mil) | 14.90 |
| Enterprise Value (mil) | 575.72 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.54% |
| Cost of Debt | 5.50% |
| WACC | 6.15% |