As of 2026-04-16, the Intrinsic Value of N Brown Group PLC (BWNG.L) is 58.88 GBP. This BWNG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 39.70 GBP, the upside of N Brown Group PLC is 48.30%.
The range of the Intrinsic Value is 29.19 - 139.35 GBP
Based on its market price of 39.70 GBP and our intrinsic valuation, N Brown Group PLC (BWNG.L) is undervalued by 48.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 29.19 - 139.35 | 58.88 | 48.3% |
| DCF (Growth 10y) | 41.29 - 163.63 | 74.48 | 87.6% |
| DCF (EBITDA 5y) | 2.51 - 38.30 | 18.48 | -53.4% |
| DCF (EBITDA 10y) | 16.64 - 57.90 | 34.25 | -13.7% |
| Fair Value | 3.68 - 3.68 | 3.68 | -90.74% |
| P/E | 11.34 - 31.85 | 20.23 | -49.0% |
| EV/EBITDA | (13.74) - 31.33 | 12.15 | -69.4% |
| EPV | 538.28 - 839.37 | 688.83 | 1635.1% |
| DDM - Stable | 3.83 - 8.88 | 6.36 | -84.0% |
| DDM - Multi | 23.62 - 44.26 | 30.98 | -22.0% |
| Market Cap (mil) | 188.93 |
| Beta | 0.27 |
| Outstanding shares (mil) | 4.76 |
| Enterprise Value (mil) | 406.23 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.44% |
| Cost of Debt | 5.80% |
| WACC | 7.49% |