As of 2024-12-14, the Intrinsic Value of Breedon Group PLC (BREE.L) is
420.14 GBP. This BREE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 465.00 GBP, the upside of Breedon Group PLC is
-9.60%.
The range of the Intrinsic Value is 275.36 - 754.17 GBP
420.14 GBP
Intrinsic Value
BREE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
275.36 - 754.17 |
420.14 |
-9.6% |
| DCF (Growth 10y) |
317.13 - 782.36 |
459.12 |
-1.3% |
| DCF (EBITDA 5y) |
208.80 - 285.24 |
233.32 |
-49.8% |
| DCF (EBITDA 10y) |
275.04 - 384.91 |
315.44 |
-32.2% |
| Fair Value |
699.97 - 699.97 |
699.97 |
50.53% |
| P/E |
264.87 - 384.22 |
307.11 |
-34.0% |
| EV/EBITDA |
223.93 - 1,005.57 |
587.96 |
26.4% |
| EPV |
876.75 - 1,199.06 |
1,037.91 |
123.2% |
| DDM - Stable |
223.98 - 622.32 |
423.15 |
-9.0% |
| DDM - Multi |
326.39 - 673.11 |
436.30 |
-6.2% |
BREE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,589.37 |
| Beta |
0.88 |
| Outstanding shares (mil) |
3.42 |
| Enterprise Value (mil) |
2,061.67 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.40% |
| Cost of Debt |
4.29% |
| WACC |
8.44% |