BRSD.L
Brandshield Systems PLC
Price:  
3.58 
GBP
Volume:  
892,026
United Kingdom | Capital Markets

BRSD.L Intrinsic Value

-6879.1 %
Upside

What is the intrinsic value of BRSD.L?

As of 2025-07-03, the Intrinsic Value of Brandshield Systems PLC (BRSD.L) is (242.69) 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 -6879.1%.

The range of the Intrinsic Value is (618.48) - (153.82) GBP.

Is BRSD.L undervalued or overvalued?

Based on its market price of 3.58 GBP and our intrinsic valuation, Brandshield Systems PLC (BRSD.L) is overvalued by 6879.1%.

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

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

BRSD.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) (618.48) - (153.82) (242.69) -6879.1%
Peter Lynch Fair Value -21.75 - -21.75 -21.75 -707.56%
P/E Multiples (39.24) - (52.03) (40.02) -1217.9%
EV/EBITDA Multiples (22.64) - (24.79) (22.52) -729.0%

BRSD.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil)7
Beta-0.8
Outstanding shares (mil)2
Enterprise Value (mil)7
Market risk premium6.5%
Cost of Equity7.8%
Cost of Debt5%
WACC7.1%