First Time Loading...

Bakkavor Group Plc

Watchlist Manager
Bakkavor Group Plc Logo
Bakkavor Group Plc
Price: 85.2 GBX +0.71% Market Closed
Updated: Dec 3, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 2, 2023.

Estimated DCF Value of one BAKK stock is 138.09 GBX. Compared to the current market price of 85.2 GBX, the stock is Undervalued by 38%.

Base Case
138.09 GBX
Undervaluation 38%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 138.09 GBX
Bakkavor Group Plc Competitors:
DCF Valuation
Cranswick PLC
Anpario PLC
Premier Foods PLC
Associated British Foods PLC
Hotel Chocolat Group PLC
Tate & Lyle PLC
Finsbury Food Group PLC
Benchmark Holdings PLC

Valuation Analysis

DCF Financials
Financials used in DCF Calculation

2.2B 2.5B
Operating Income
92.1m 120m
70.7m 84.3m

Sensitivity Analysis
DCF Value Sensitivity Analysis

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Dec 2, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Bakkavor Group Plc.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value 1.2B GBP
+ Cash & Equivalents 40.2m GBP
+ Investments 3.7m GBP
Firm Value 1.2B GBP
- Debt 395m GBP
Equity Value 800m GBP
/ Shares Outstanding 579m
Value per Share 1.38 GBP
GBP / GBX Exchange Rate 100
BAKK DCF Value 138.09 GBX
Undervalued by 38%

To view the process of calculating the Present Value of Bakkavor Group Plc' future free cash flow, see the Present Value Calculation block.

See Also

Discover More

What is the DCF value of one BAKK stock?

Estimated DCF Value of one BAKK stock is 138.09 GBX. Compared to the current market price of 85.2 GBX, the stock is Undervalued by 38%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Using the DCF Operating Model we project Bakkavor Group Plc's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.2B GBP).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 138.09 GBX per one BAKK share.