BRSD.L
Brandshield Systems PLC
Price:  
3.58 
GBP
Volume:  
892,026.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BRSD.L Intrinsic Value

-6,927.40 %
Upside

As of 2024-12-14, the Intrinsic Value of Brandshield Systems PLC (BRSD.L) is (244.42) GBP. This BRSD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.58 GBP, the upside of Brandshield Systems PLC is -6,927.40%.

The range of the Intrinsic Value is (632.36) - (154.37) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

3.58 GBP
Stock Price
(244.42) GBP
Intrinsic Value
Intrinsic Value Details

BRSD.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (632.36) - (154.37) (244.42) -6927.4%
DCF (Growth 10y) (209.75) - (814.98) (324.36) -9160.2%
DCF (EBITDA 5y) (71.65) - (120.89) (1,234.50) -123450.0%
DCF (EBITDA 10y) (116.52) - (186.44) (1,234.50) -123450.0%
Fair Value -21.75 - -21.75 -21.75 -707.56%
P/E (43.07) - (62.64) (55.90) -1661.4%
EV/EBITDA (20.42) - (39.41) (20.87) -683.0%
EPV (5.29) - (6.89) (6.09) -270.1%
DDM - Stable (51.85) - (239.47) (145.66) -4168.7%
DDM - Multi (102.26) - (369.14) (160.39) -4580.2%

BRSD.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7.12
Beta -0.80
Outstanding shares (mil) 1.99
Enterprise Value (mil) 6.94
Market risk premium 5.98%
Cost of Equity 7.75%
Cost of Debt 5.00%
WACC 7.06%