As of 2025-07-07, the Intrinsic Value of Best Of The Best PLC (BOTB.L) is 1,032.55 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 94.80%.
The range of the Intrinsic Value is 854.05 - 1,330.27 GBP
Based on its market price of 530.00 GBP and our intrinsic valuation, Best Of The Best PLC (BOTB.L) is undervalued by 94.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 854.05 - 1,330.27 | 1,032.55 | 94.8% |
| DCF (Growth 10y) | 1,054.14 - 1,650.50 | 1,278.36 | 141.2% |
| DCF (EBITDA 5y) | 458.39 - 666.96 | 537.18 | 1.4% |
| DCF (EBITDA 10y) | 683.07 - 956.24 | 787.72 | 48.6% |
| Fair Value | 1,377.14 - 1,377.14 | 1,377.14 | 159.84% |
| P/E | 720.52 - 1,078.08 | 803.74 | 51.6% |
| EV/EBITDA | 239.73 - 526.83 | 398.34 | -24.8% |
| EPV | 1,026.05 - 1,396.26 | 1,211.15 | 128.5% |
| DDM - Stable | 306.38 - 724.60 | 515.49 | -2.7% |
| DDM - Multi | 351.77 - 695.83 | 472.04 | -10.9% |
| 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 | 10.21% |
| Cost of Debt | 5.00% |
| WACC | 7.18% |