As of 2024-12-11, the Intrinsic Value of Brickability Group PLC (BRCK.L) is
257.33 GBP. This BRCK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 65.40 GBP, the upside of Brickability Group PLC is
293.50%.
The range of the Intrinsic Value is 156.46 - 636.67 GBP
257.33 GBP
Intrinsic Value
BRCK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.46 - 636.67 |
257.33 |
293.5% |
| DCF (Growth 10y) |
263.42 - 1,027.31 |
424.76 |
549.5% |
| DCF (EBITDA 5y) |
167.72 - 234.91 |
192.43 |
194.2% |
| DCF (EBITDA 10y) |
258.48 - 397.01 |
312.01 |
377.1% |
| Fair Value |
121.77 - 121.77 |
121.77 |
86.20% |
| P/E |
54.46 - 84.70 |
68.78 |
5.2% |
| EV/EBITDA |
43.91 - 114.33 |
77.44 |
18.4% |
| EPV |
87.85 - 154.66 |
121.26 |
85.4% |
| DDM - Stable |
33.79 - 151.91 |
92.85 |
42.0% |
| DDM - Multi |
154.01 - 533.15 |
238.49 |
264.7% |
BRCK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
206.33 |
| Beta |
1.57 |
| Outstanding shares (mil) |
3.15 |
| Enterprise Value (mil) |
281.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.49% |
| Cost of Debt |
5.28% |
| WACC |
7.83% |