As of 2024-12-12, the Intrinsic Value of BMO Private Equity Trust PLC (BPET.L) is
1,966.39 GBP. This BPET.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 394.00 GBP, the upside of BMO Private Equity Trust PLC is
399.10%.
The range of the Intrinsic Value is 1,609.22 - 2,552.57 GBP
1,966.39 GBP
Intrinsic Value
BPET.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,609.22 - 2,552.57 |
1,966.39 |
399.1% |
| DCF (Growth 10y) |
1,916.93 - 3,028.71 |
2,339.52 |
493.8% |
| DCF (EBITDA 5y) |
1,152.95 - 1,452.96 |
1,326.75 |
236.7% |
| DCF (EBITDA 10y) |
1,545.05 - 2,002.46 |
1,781.92 |
352.3% |
| Fair Value |
1,387.91 - 1,387.91 |
1,387.91 |
252.26% |
| P/E |
923.68 - 1,927.68 |
1,458.25 |
270.1% |
| EV/EBITDA |
1,211.49 - 3,257.35 |
2,185.18 |
454.6% |
| EPV |
780.80 - 1,105.02 |
942.91 |
139.3% |
| DDM - Stable |
1,798.20 - 3,786.99 |
2,792.60 |
608.8% |
| DDM - Multi |
1,060.10 - 1,812.20 |
1,344.21 |
241.2% |
BPET.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
295.04 |
| Beta |
0.85 |
| Outstanding shares (mil) |
0.75 |
| Enterprise Value (mil) |
298.27 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.20% |
| Cost of Debt |
4.46% |
| WACC |
8.59% |