As of 2024-12-12, the Intrinsic Value of Best Of The Best PLC (BOTB.L) is
924.33 GBP. This BOTB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 530.00 GBP, the upside of Best Of The Best PLC is
74.40%.
The range of the Intrinsic Value is 730.61 - 1,299.85 GBP
924.33 GBP
Intrinsic Value
BOTB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
730.61 - 1,299.85 |
924.33 |
74.4% |
| DCF (Growth 10y) |
886.90 - 1,610.41 |
1,133.58 |
113.9% |
| DCF (EBITDA 5y) |
488.15 - 643.00 |
573.00 |
8.1% |
| DCF (EBITDA 10y) |
675.48 - 926.94 |
799.19 |
50.8% |
| Fair Value |
1,377.14 - 1,377.14 |
1,377.14 |
159.84% |
| P/E |
703.99 - 1,336.38 |
1,017.29 |
91.9% |
| EV/EBITDA |
303.01 - 533.96 |
428.00 |
-19.2% |
| EPV |
875.02 - 1,369.47 |
1,122.25 |
111.7% |
| DDM - Stable |
244.58 - 699.09 |
471.83 |
-11.0% |
| DDM - Multi |
265.19 - 667.81 |
388.04 |
-26.8% |
BOTB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44.85 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
0.08 |
| Enterprise Value (mil) |
37.95 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.93% |
| Cost of Debt |
5.00% |
| WACC |
8.04% |