As of 2025-05-24, the Intrinsic Value of Burford Capital Ltd (BUR.L) is 1,905.92 GBP. This BUR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 958.00 GBP, the upside of Burford Capital Ltd is 98.90%.
The range of the Intrinsic Value is 1,630.11 - 2,280.64 GBP
Based on its market price of 958.00 GBP and our intrinsic valuation, Burford Capital Ltd (BUR.L) is undervalued by 98.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,630.11 - 2,280.64 | 1,905.92 | 98.9% |
| DCF (Growth 10y) | 1,812.45 - 2,446.18 | 2,082.61 | 117.4% |
| DCF (EBITDA 5y) | 1,237.89 - 1,588.02 | 1,405.33 | 46.7% |
| DCF (EBITDA 10y) | 1,524.16 - 1,903.43 | 1,702.73 | 77.7% |
| Fair Value | 1,237.69 - 1,237.69 | 1,237.69 | 29.19% |
| P/E | 316.85 - 1,470.01 | 805.61 | -15.9% |
| EV/EBITDA | 735.67 - 1,666.15 | 1,167.11 | 21.8% |
| EPV | 1,175.35 - 1,469.47 | 1,322.41 | 38.0% |
| DDM - Stable | 296.86 - 528.51 | 412.68 | -56.9% |
| DDM - Multi | 715.83 - 1,005.96 | 837.35 | -12.6% |
| Market Cap (mil) | 2,134.14 |
| Beta | 1.83 |
| Outstanding shares (mil) | 2.23 |
| Enterprise Value (mil) | 3,108.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.55% |
| Cost of Debt | 5.00% |
| WACC | 8.30% |