As of 2026-04-12, the Intrinsic Value of BH Global Ltd (BHGU.L) is 55.46 USD. This BHGU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.90 USD, the upside of BH Global Ltd is 178.70%.
The range of the Intrinsic Value is 47.69 - 66.70 USD
Based on its market price of 19.90 USD and our intrinsic valuation, BH Global Ltd (BHGU.L) is undervalued by 178.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.69 - 66.70 | 55.46 | 178.7% |
| DCF (Growth 10y) | 56.60 - 77.88 | 65.34 | 228.3% |
| DCF (EBITDA 5y) | 32.41 - 40.96 | 37.65 | 89.2% |
| DCF (EBITDA 10y) | 43.52 - 54.14 | 49.52 | 148.8% |
| Fair Value | 26.01 - 26.01 | 26.01 | 30.72% |
| P/E | 20.80 - 62.75 | 35.75 | 79.6% |
| EV/EBITDA | 22.62 - 35.94 | 28.93 | 45.4% |
| EPV | 18.87 - 23.26 | 21.06 | 5.8% |
| DDM - Stable | 28.64 - 54.95 | 41.79 | 110.0% |
| DDM - Multi | 20.54 - 32.43 | 25.29 | 27.1% |
| Market Cap (mil) | 597.71 |
| Beta | -0.22 |
| Outstanding shares (mil) | 30.04 |
| Enterprise Value (mil) | 590.21 |
| Market risk premium | 4.84% |
| Cost of Equity | 11.12% |
| Cost of Debt | 5.00% |
| WACC | 7.58% |