As of 2026-03-08, the Intrinsic Value of Breedon Group PLC (BREE.L) is 259.95 GBP. This BREE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 316.00 GBP, the upside of Breedon Group PLC is -17.70%.
The range of the Intrinsic Value is 173.39 - 419.03 GBP
Based on its market price of 316.00 GBP and our intrinsic valuation, Breedon Group PLC (BREE.L) is overvalued by 17.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 173.39 - 419.03 | 259.95 | -17.7% |
| DCF (Growth 10y) | 219.06 - 461.11 | 305.14 | -3.4% |
| DCF (EBITDA 5y) | 179.06 - 263.65 | 225.17 | -28.7% |
| DCF (EBITDA 10y) | 221.87 - 324.55 | 274.38 | -13.2% |
| Fair Value | 477.70 - 477.70 | 477.70 | 51.17% |
| P/E | 306.17 - 427.04 | 354.84 | 12.3% |
| EV/EBITDA | 171.41 - 350.22 | 272.64 | -13.7% |
| EPV | 1,293.11 - 1,659.99 | 1,476.55 | 367.3% |
| DDM - Stable | 149.82 - 327.40 | 238.61 | -24.5% |
| DDM - Multi | 234.53 - 378.18 | 287.89 | -8.9% |
| Market Cap (mil) | 1,245.14 |
| Beta | 0.91 |
| Outstanding shares (mil) | 3.94 |
| Enterprise Value (mil) | 1,893.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.44% |
| Cost of Debt | 4.53% |
| WACC | 8.62% |