BVIC.L
Britvic PLC
Price:  
1,313.00 
GBP
Volume:  
11,961,865.00
United Kingdom | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BVIC.L Intrinsic Value

-22.50 %
Upside

What is the intrinsic value of BVIC.L?

As of 2025-07-01, the Intrinsic Value of Britvic PLC (BVIC.L) is 1,017.18 GBP. This BVIC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,313.00 GBP, the upside of Britvic PLC is -22.50%.

The range of the Intrinsic Value is 705.61 - 1,651.24 GBP

Is BVIC.L undervalued or overvalued?

Based on its market price of 1,313.00 GBP and our intrinsic valuation, Britvic PLC (BVIC.L) is overvalued by 22.50%.

1,313.00 GBP
Stock Price
1,017.18 GBP
Intrinsic Value
Intrinsic Value Details

BVIC.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 705.61 - 1,651.24 1,017.18 -22.5%
DCF (Growth 10y) 917.57 - 1,943.70 1,258.79 -4.1%
DCF (EBITDA 5y) 755.41 - 991.98 834.74 -36.4%
DCF (EBITDA 10y) 917.40 - 1,251.91 1,044.16 -20.5%
Fair Value 261.74 - 261.74 261.74 -80.07%
P/E 808.24 - 1,235.43 1,074.15 -18.2%
EV/EBITDA 580.90 - 1,491.35 850.87 -35.2%
EPV 351.33 - 570.13 460.73 -64.9%
DDM - Stable 373.70 - 930.40 652.05 -50.3%
DDM - Multi 743.70 - 1,375.55 959.45 -26.9%

BVIC.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,248.18
Beta 0.48
Outstanding shares (mil) 2.47
Enterprise Value (mil) 4,030.78
Market risk premium 5.98%
Cost of Equity 9.43%
Cost of Debt 4.46%
WACC 8.36%