As of 2024-12-12, the Intrinsic Value of Baronsmead Venture Trust PLC (BVT.L) is 415.00 GBP. This BVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.00 GBP, the upside of Baronsmead Venture Trust PLC is 698.10%.

The range of the Intrinsic Value is 355.06 - 502.76 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	355.06 - 502.76	415.00	698.1%
DCF (Growth 10y)	388.19 - 536.70	448.81	763.1%
DCF (EBITDA 5y)	277.85 - 369.76	309.08	494.4%
DCF (EBITDA 10y)	333.15 - 432.13	369.54	610.7%
Fair Value	30.18 - 30.18	30.18	-41.96%
P/E	7.82 - 428.35	160.86	209.4%
EV/EBITDA	6.76 - 288.26	108.49	108.6%
EPV	18.55 - 23.63	21.09	-59.4%
DDM - Stable	5.39 - 10.45	7.92	-84.8%
DDM - Multi	144.27 - 230.21	178.35	243.0%