As of 2024-12-13, the Intrinsic Value of Baker Steel Resources Trust Ltd (BSRT.L) is
21.51 GBP. This BSRT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 58.00 GBP, the upside of Baker Steel Resources Trust Ltd is
-62.90%.
The range of the Intrinsic Value is 15.51 - 38.21 GBP
21.51 GBP
Intrinsic Value
BSRT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
15.51 - 38.21 |
21.51 |
-62.9% |
| DCF (Growth 10y) |
15.42 - 34.66 |
20.53 |
-64.6% |
| DCF (EBITDA 5y) |
10.71 - 15.95 |
13.92 |
-76.0% |
| DCF (EBITDA 10y) |
11.69 - 16.45 |
14.49 |
-75.0% |
| Fair Value |
362.68 - 362.68 |
362.68 |
525.32% |
| P/E |
18.88 - 247.50 |
103.29 |
78.1% |
| EV/EBITDA |
15.52 - 246.67 |
114.32 |
97.1% |
| EPV |
(67.79) - (79.21) |
(73.50) |
-226.7% |
| DDM - Stable |
117.17 - 294.45 |
205.81 |
254.8% |
| DDM - Multi |
5.78 - 11.30 |
7.65 |
-86.8% |
BSRT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
58.02 |
| Beta |
0.59 |
| Outstanding shares (mil) |
1.00 |
| Enterprise Value (mil) |
56.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.55% |
| Cost of Debt |
5.00% |
| WACC |
7.30% |