As of 2024-12-13, the Intrinsic Value of Bodycote PLC (BOY.L) is
649.37 GBP. This BOY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 659.00 GBP, the upside of Bodycote PLC is
-1.50%.
The range of the Intrinsic Value is 460.75 - 1,089.13 GBP
649.37 GBP
Intrinsic Value
BOY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
460.75 - 1,089.13 |
649.37 |
-1.5% |
| DCF (Growth 10y) |
509.55 - 1,113.78 |
693.00 |
5.2% |
| DCF (EBITDA 5y) |
709.55 - 1,172.79 |
934.86 |
41.9% |
| DCF (EBITDA 10y) |
686.70 - 1,168.48 |
908.29 |
37.8% |
| Fair Value |
862.11 - 862.11 |
862.11 |
30.82% |
| P/E |
753.83 - 1,048.79 |
924.82 |
40.3% |
| EV/EBITDA |
728.53 - 1,455.26 |
1,105.49 |
67.8% |
| EPV |
415.25 - 600.49 |
507.87 |
-22.9% |
| DDM - Stable |
264.67 - 775.92 |
520.29 |
-21.0% |
| DDM - Multi |
464.61 - 991.44 |
625.70 |
-5.1% |
BOY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,196.28 |
| Beta |
1.94 |
| Outstanding shares (mil) |
1.82 |
| Enterprise Value (mil) |
1,330.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.56% |
| Cost of Debt |
4.76% |
| WACC |
9.12% |