As of 2025-05-15, the Intrinsic Value of Baronsmead Venture Trust PLC (BVT.L) is 40.78 GBP. This BVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 47.80 GBP, the upside of Baronsmead Venture Trust PLC is -14.70%.
The range of the Intrinsic Value is 32.49 - 56.26 GBP
Based on its market price of 47.80 GBP and our intrinsic valuation, Baronsmead Venture Trust PLC (BVT.L) is overvalued by 14.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 32.49 - 56.26 | 40.78 | -14.7% |
| DCF (Growth 10y) | 34.41 - 55.88 | 41.98 | -12.2% |
| DCF (EBITDA 5y) | 25.49 - 34.86 | 28.02 | -41.4% |
| DCF (EBITDA 10y) | 29.45 - 39.16 | 32.49 | -32.0% |
| Fair Value | 80.59 - 80.59 | 80.59 | 68.59% |
| P/E | 22.40 - 46.16 | 36.97 | -22.6% |
| EV/EBITDA | 19.97 - 29.52 | 22.16 | -53.6% |
| EPV | (34.40) - (43.96) | (39.18) | -182.0% |
| DDM - Stable | 15.38 - 34.55 | 24.97 | -47.8% |
| DDM - Multi | 19.75 - 30.35 | 23.66 | -50.5% |
| Market Cap (mil) | 197.15 |
| Beta | 0.30 |
| Outstanding shares (mil) | 4.12 |
| Enterprise Value (mil) | 196.40 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.53% |
| Cost of Debt | 5.00% |
| WACC | 8.79% |