As of 2025-07-17, the Intrinsic Value of Big Yellow Group PLC (BYG.L) is 1,073.42 GBP. This BYG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 918.00 GBP, the upside of Big Yellow Group PLC is 16.90%.
The range of the Intrinsic Value is 760.85 - 1,755.38 GBP
Based on its market price of 918.00 GBP and our intrinsic valuation, Big Yellow Group PLC (BYG.L) is undervalued by 16.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 760.85 - 1,755.38 | 1,073.42 | 16.9% |
| DCF (Growth 10y) | 933.99 - 1,993.95 | 1,269.98 | 38.3% |
| DCF (EBITDA 5y) | 1,669.93 - 1,933.10 | 1,786.23 | 94.6% |
| DCF (EBITDA 10y) | 1,706.40 - 2,132.82 | 1,897.45 | 106.7% |
| Fair Value | 2,517.85 - 2,517.85 | 2,517.85 | 174.28% |
| P/E | 1,341.52 - 1,840.85 | 1,620.77 | 76.6% |
| EV/EBITDA | 1,031.53 - 1,827.32 | 1,419.47 | 54.6% |
| EPV | 106.56 - 204.98 | 155.77 | -83.0% |
| DDM - Stable | 859.97 - 2,342.89 | 1,601.43 | 74.4% |
| DDM - Multi | 1,147.52 - 2,334.94 | 1,529.01 | 66.6% |
| Market Cap (mil) | 1,840.21 |
| Beta | 0.58 |
| Outstanding shares (mil) | 2.00 |
| Enterprise Value (mil) | 2,241.78 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.03% |
| Cost of Debt | 4.78% |
| WACC | 7.44% |