As of 2025-05-22, the Intrinsic Value of B.P. Marsh & Partners PLC (BPM.L) is 390.98 GBP. This BPM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 660.00 GBP, the upside of B.P. Marsh & Partners PLC is -40.80%.
The range of the Intrinsic Value is 349.01 - 472.79 GBP
Based on its market price of 660.00 GBP and our intrinsic valuation, B.P. Marsh & Partners PLC (BPM.L) is overvalued by 40.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 349.01 - 472.79 | 390.98 | -40.8% |
| DCF (Growth 10y) | 358.19 - 470.34 | 396.64 | -39.9% |
| DCF (EBITDA 5y) | 298.75 - 314.29 | 307.95 | -53.3% |
| DCF (EBITDA 10y) | 322.63 - 345.60 | 334.71 | -49.3% |
| Fair Value | 3,339.78 - 3,339.78 | 3,339.78 | 406.03% |
| P/E | 181.25 - 1,899.66 | 948.55 | 43.7% |
| EV/EBITDA | 337.17 - 1,082.60 | 712.59 | 8.0% |
| EPV | 1,081.61 - 1,353.86 | 1,217.73 | 84.5% |
| DDM - Stable | 1,055.90 - 2,653.54 | 1,854.72 | 181.0% |
| DDM - Multi | 112.42 - 218.86 | 148.46 | -77.5% |
| Market Cap (mil) | 264.79 |
| Beta | 0.41 |
| Outstanding shares (mil) | 0.40 |
| Enterprise Value (mil) | 185.06 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.69% |
| Cost of Debt | 4.68% |
| WACC | 8.68% |