As of 2025-06-18, the Intrinsic Value of Brickability Group PLC (BRCK.L) is 209.51 GBP. This BRCK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.40 GBP, the upside of Brickability Group PLC is 210.80%.
The range of the Intrinsic Value is 140.90 - 385.40 GBP
Based on its market price of 67.40 GBP and our intrinsic valuation, Brickability Group PLC (BRCK.L) is undervalued by 210.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 140.90 - 385.40 | 209.51 | 210.8% |
| DCF (Growth 10y) | 235.74 - 615.26 | 342.92 | 408.8% |
| DCF (EBITDA 5y) | 151.51 - 199.60 | 178.04 | 164.2% |
| DCF (EBITDA 10y) | 226.45 - 323.08 | 274.42 | 307.1% |
| Fair Value | 65.68 - 65.68 | 65.68 | -2.55% |
| P/E | 50.87 - 144.39 | 94.15 | 39.7% |
| EV/EBITDA | 66.44 - 105.39 | 88.39 | 31.1% |
| EPV | 86.32 - 143.91 | 115.12 | 70.8% |
| DDM - Stable | 17.24 - 54.21 | 35.72 | -47.0% |
| DDM - Multi | 174.35 - 390.36 | 237.49 | 252.4% |
| Market Cap (mil) | 212.74 |
| Beta | 0.89 |
| Outstanding shares (mil) | 3.16 |
| Enterprise Value (mil) | 286.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.51% |
| Cost of Debt | 6.25% |
| WACC | 8.12% |