As of 2024-12-15, the Intrinsic Value of N Brown Group PLC (BWNG.L) is
34.23 GBP. This BWNG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.00 GBP, the upside of N Brown Group PLC is
-12.20%.
The range of the Intrinsic Value is 1.67 - 183.52 GBP
34.23 GBP
Intrinsic Value
BWNG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.67 - 183.52 |
34.23 |
-12.2% |
| DCF (Growth 10y) |
9.80 - 201.27 |
44.70 |
14.6% |
| DCF (EBITDA 5y) |
(9.55) - 41.54 |
9.81 |
-74.8% |
| DCF (EBITDA 10y) |
1.90 - 65.93 |
24.86 |
-36.2% |
| Fair Value |
0.86 - 0.86 |
0.86 |
-97.79% |
| P/E |
1.04 - 28.37 |
10.38 |
-73.4% |
| EV/EBITDA |
(20.89) - 51.11 |
18.27 |
-53.2% |
| EPV |
434.22 - 986.79 |
710.50 |
1721.8% |
| DDM - Stable |
0.92 - 2.75 |
1.84 |
-95.3% |
| DDM - Multi |
26.51 - 67.31 |
38.73 |
-0.7% |
BWNG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
180.62 |
| Beta |
0.07 |
| Outstanding shares (mil) |
4.63 |
| Enterprise Value (mil) |
422.82 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.38% |
| Cost of Debt |
8.25% |
| WACC |
8.17% |