As of 2024-12-15, the Intrinsic Value of Brooks Macdonald Group PLC (BRK.L) is 836.04 GBP. This BRK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,605.00 GBP, the upside of Brooks Macdonald Group PLC is -47.90%.

The range of the Intrinsic Value is 696.32 - 1,128.49 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	696.32 - 1,128.49	836.04	-47.9%
DCF (Growth 10y)	747.52 - 1,172.02	886.30	-44.8%
DCF (EBITDA 5y)	677.72 - 777.42	724.21	-54.9%
DCF (EBITDA 10y)	730.88 - 865.47	792.29	-50.6%
Fair Value	1,019.39 - 1,019.39	1,019.39	-36.49%
P/E	484.41 - 1,066.20	703.61	-56.2%
EV/EBITDA	906.59 - 1,817.77	1,328.72	-17.2%
EPV	1,719.80 - 2,169.09	1,944.45	21.1%
DDM - Stable	329.63 - 887.44	608.53	-62.1%
DDM - Multi	779.03 - 1,349.67	965.38	-39.9%