As of 2025-12-25, the Intrinsic Value of BP PLC (BP.L) is 241.33 GBP. This BP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 427.50 GBP, the upside of BP PLC is -43.50%.
The range of the Intrinsic Value is 142.77 - 442.71 GBP
Based on its market price of 427.50 GBP and our intrinsic valuation, BP PLC (BP.L) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.77 - 442.71 | 241.33 | -43.5% |
| DCF (Growth 10y) | 135.72 - 377.41 | 215.85 | -49.5% |
| DCF (EBITDA 5y) | 104.94 - 251.07 | 163.95 | -61.6% |
| DCF (EBITDA 10y) | 121.52 - 258.03 | 176.58 | -58.7% |
| Fair Value | 35.62 - 35.62 | 35.62 | -91.67% |
| P/E | 99.02 - 314.03 | 202.28 | -52.7% |
| EV/EBITDA | 121.33 - 485.73 | 254.56 | -40.5% |
| EPV | 1,722.49 - 2,152.62 | 1,937.56 | 353.2% |
| DDM - Stable | 44.07 - 102.12 | 73.10 | -82.9% |
| DDM - Multi | 325.17 - 463.80 | 375.51 | -12.2% |
| Market Cap (mil) | 68,085.36 |
| Beta | 1.39 |
| Outstanding shares (mil) | 159.26 |
| Enterprise Value (mil) | 97,912.60 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.80% |
| Cost of Debt | 5.00% |
| WACC | 8.38% |