As of 2025-11-13, 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
Based on its market price of 394.00 GBP and our intrinsic valuation, BMO Private Equity Trust PLC (BPET.L) is undervalued by 399.10%.
| 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) | 1,093.27 - 1,544.08 | 1,313.46 | 233.4% |
| DCF (EBITDA 10y) | 1,496.41 - 2,087.50 | 1,770.33 | 349.3% |
| Fair Value | 1,387.91 - 1,387.91 | 1,387.91 | 252.26% |
| P/E | 461.84 - 1,299.02 | 807.76 | 105.0% |
| EV/EBITDA | 966.04 - 1,738.90 | 1,321.36 | 235.4% |
| 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% |
| 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% |