As of 2024-12-11, the Intrinsic Value of Batm Advanced Communications Ltd (BVC.L) is
41.35 GBP. This BVC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 18.80 GBP, the upside of Batm Advanced Communications Ltd is
119.90%.
The range of the Intrinsic Value is 27.86 - 88.04 GBP
41.35 GBP
Intrinsic Value
BVC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
27.86 - 88.04 |
41.35 |
119.9% |
| DCF (Growth 10y) |
37.76 - 114.40 |
55.01 |
192.6% |
| DCF (EBITDA 5y) |
27.66 - 31.25 |
29.51 |
57.0% |
| DCF (EBITDA 10y) |
34.71 - 40.60 |
37.64 |
100.2% |
| Fair Value |
-1.17 - -1.17 |
-1.17 |
-106.25% |
| P/E |
(0.59) - 17.03 |
5.35 |
-71.5% |
| EV/EBITDA |
14.39 - 19.25 |
16.58 |
-11.8% |
| EPV |
14.96 - 17.58 |
16.27 |
-13.5% |
| DDM - Stable |
(0.66) - (2.78) |
(1.72) |
-109.2% |
| DDM - Multi |
25.95 - 83.37 |
39.48 |
110.0% |
BVC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
82.30 |
| Beta |
-1.11 |
| Outstanding shares (mil) |
4.38 |
| Enterprise Value (mil) |
69.37 |
| Market risk premium |
5.98% |
| Cost of Equity |
6.73% |
| Cost of Debt |
4.48% |
| WACC |
6.47% |