As of 2024-12-12, the Intrinsic Value of BSD Crown Ltd (BSD.L) is
113.41 GBP. This BSD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 28.00 GBP, the upside of BSD Crown Ltd is
305.00%.
The range of the Intrinsic Value is 98.40 - 138.64 GBP
113.41 GBP
Intrinsic Value
BSD.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
98.40 - 138.64 |
113.41 |
305.0% |
| DCF (Growth 10y) |
108.18 - 153.72 |
125.24 |
347.3% |
| DCF (EBITDA 5y) |
59.87 - 85.06 |
68.16 |
143.4% |
| DCF (EBITDA 10y) |
75.11 - 104.54 |
85.00 |
203.6% |
| Fair Value |
70.96 - 70.96 |
70.96 |
153.42% |
| P/E |
49.14 - 75.63 |
56.18 |
100.6% |
| EV/EBITDA |
54.37 - 104.60 |
77.33 |
176.2% |
| EPV |
111.10 - 143.71 |
127.40 |
355.0% |
| DDM - Stable |
110.08 - 238.29 |
174.18 |
522.1% |
| DDM - Multi |
69.90 - 124.74 |
90.25 |
222.3% |
BSD.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37.50 |
| Beta |
0.65 |
| Outstanding shares (mil) |
1.34 |
| Enterprise Value (mil) |
-6.34 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.60% |
| Cost of Debt |
5.00% |
| WACC |
8.50% |