As of 2025-07-06, the Intrinsic Value of Bodycote PLC (BOY.L) is 638.97 GBP. This BOY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 612.50 GBP, the upside of Bodycote PLC is 4.30%.
The range of the Intrinsic Value is 484.03 - 927.69 GBP
Based on its market price of 612.50 GBP and our intrinsic valuation, Bodycote PLC (BOY.L) is undervalued by 4.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 484.03 - 927.69 | 638.97 | 4.3% |
| DCF (Growth 10y) | 710.63 - 1,293.39 | 915.82 | 49.5% |
| DCF (EBITDA 5y) | 751.36 - 1,196.85 | 1,006.89 | 64.4% |
| DCF (EBITDA 10y) | 899.04 - 1,441.08 | 1,188.28 | 94.0% |
| Fair Value | 298.30 - 298.30 | 298.30 | -51.30% |
| P/E | 266.32 - 576.38 | 417.29 | -31.9% |
| EV/EBITDA | 605.75 - 1,472.77 | 1,030.75 | 68.3% |
| EPV | 453.30 - 588.66 | 520.98 | -14.9% |
| DDM - Stable | 82.23 - 189.15 | 135.69 | -77.8% |
| DDM - Multi | 624.43 - 974.80 | 751.44 | 22.7% |
| Market Cap (mil) | 1,026.65 |
| Beta | 1.91 |
| Outstanding shares (mil) | 1.68 |
| Enterprise Value (mil) | 1,158.45 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.92% |
| Cost of Debt | 5.29% |
| WACC | 10.04% |