As of 2024-12-12, the Intrinsic Value of Big Yellow Group PLC (BYG.L) is 891.94 GBP. This BYG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 994.00 GBP, the upside of Big Yellow Group PLC is -10.30%.

The range of the Intrinsic Value is 649.12 - 1,374.36 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	649.12 - 1,374.36	891.94	-10.3%
DCF (Growth 10y)	809.48 - 1,585.03	1,071.43	7.8%
DCF (EBITDA 5y)	1,586.55 - 1,864.43	1,752.00	76.3%
DCF (EBITDA 10y)	1,597.09 - 2,017.05	1,822.64	83.4%
Fair Value	3,059.13 - 3,059.13	3,059.13	207.76%
P/E	1,896.66 - 2,904.95	2,178.95	119.2%
EV/EBITDA	1,076.23 - 1,819.70	1,423.92	43.3%
EPV	46.15 - 117.10	81.62	-91.8%
DDM - Stable	974.02 - 2,375.83	1,674.93	68.5%
DDM - Multi	1,221.48 - 2,245.87	1,575.70	58.5%