As of 2025-07-17, the Intrinsic Value of Brewin Dolphin Holdings PLC (BRW.L) is 269.90 GBP. This BRW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 514.00 GBP, the upside of Brewin Dolphin Holdings PLC is -47.50%.
The range of the Intrinsic Value is 209.77 - 391.81 GBP
Based on its market price of 514.00 GBP and our intrinsic valuation, Brewin Dolphin Holdings PLC (BRW.L) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 209.77 - 391.81 | 269.90 | -47.5% |
| DCF (Growth 10y) | 232.07 - 409.11 | 291.09 | -43.4% |
| DCF (EBITDA 5y) | 223.40 - 299.04 | 243.91 | -52.5% |
| DCF (EBITDA 10y) | 250.22 - 340.70 | 278.37 | -45.8% |
| Fair Value | 86.46 - 86.46 | 86.46 | -83.18% |
| P/E | 195.40 - 284.63 | 260.07 | -49.4% |
| EV/EBITDA | 243.06 - 369.34 | 291.60 | -43.3% |
| EPV | 421.09 - 517.83 | 469.46 | -8.7% |
| DDM - Stable | 146.02 - 377.89 | 261.96 | -49.0% |
| DDM - Multi | 230.11 - 425.09 | 295.05 | -42.6% |
| Market Cap (mil) | 1,561.17 |
| Beta | 1.33 |
| Outstanding shares (mil) | 3.04 |
| Enterprise Value (mil) | 1,464.31 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.70% |
| Cost of Debt | 5.00% |
| WACC | 9.54% |