As of 2024-12-11, the Intrinsic Value of B.P. Marsh & Partners PLC (BPM.L) is 1,103.63 GBP. This BPM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 750.00 GBP, the upside of B.P. Marsh & Partners PLC is 47.20%.

The range of the Intrinsic Value is 945.46 - 1,336.68 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	945.46 - 1,336.68	1,103.63	47.2%
DCF (Growth 10y)	1,526.13 - 2,230.69	1,811.14	141.5%
DCF (EBITDA 5y)	807.90 - 978.32	897.08	19.6%
DCF (EBITDA 10y)	1,349.96 - 1,721.12	1,532.43	104.3%
Fair Value	3,030.63 - 3,030.63	3,030.63	304.08%
P/E	201.24 - 2,099.62	1,015.95	35.5%
EV/EBITDA	280.33 - 1,171.87	704.57	-6.1%
EPV	1,064.22 - 1,342.07	1,203.14	60.4%
DDM - Stable	810.58 - 1,536.90	1,173.74	56.5%
DDM - Multi	644.37 - 986.13	782.19	4.3%