As of 2025-05-09, the Intrinsic Value of Britvic PLC (BVIC.L) is 995.00 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 -24.20%.
The range of the Intrinsic Value is 698.94 - 1,579.13 GBP
Based on its market price of 1,313.00 GBP and our intrinsic valuation, Britvic PLC (BVIC.L) is overvalued by 24.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 698.94 - 1,579.13 | 995.00 | -24.2% |
| DCF (Growth 10y) | 909.16 - 1,859.86 | 1,231.86 | -6.2% |
| DCF (EBITDA 5y) | 824.82 - 1,355.48 | 1,063.00 | -19.0% |
| DCF (EBITDA 10y) | 970.16 - 1,563.98 | 1,230.43 | -6.3% |
| Fair Value | 261.74 - 261.74 | 261.74 | -80.07% |
| P/E | 975.75 - 1,395.53 | 1,140.85 | -13.1% |
| EV/EBITDA | 664.78 - 1,495.98 | 1,059.25 | -19.3% |
| EPV | 347.45 - 550.91 | 449.18 | -65.8% |
| DDM - Stable | 371.13 - 896.01 | 633.57 | -51.7% |
| DDM - Multi | 738.27 - 1,323.22 | 942.08 | -28.2% |
| 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 | 9.57% |
| Cost of Debt | 4.46% |
| WACC | 8.46% |