As of 2026-06-06, the Intrinsic Value of Bankers Investment Trust PLC (BNKR.L) is 263.92 GBP. This BNKR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 150.00 GBP, the upside of Bankers Investment Trust PLC is 75.90%.
The range of the Intrinsic Value is 228.95 - 312.93 GBP
Based on its market price of 150.00 GBP and our intrinsic valuation, Bankers Investment Trust PLC (BNKR.L) is undervalued by 75.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 228.95 - 312.93 | 263.92 | 75.9% |
| DCF (Growth 10y) | 250.58 - 335.35 | 286.12 | 90.7% |
| DCF (EBITDA 5y) | 197.67 - 322.50 | 257.09 | 71.4% |
| DCF (EBITDA 10y) | 232.87 - 344.98 | 284.19 | 89.5% |
| Fair Value | 5.06 - 5.06 | 5.06 | -96.62% |
| P/E | 162.42 - 197.12 | 179.77 | 19.8% |
| EV/EBITDA | 147.89 - 298.71 | 197.83 | 31.9% |
| EPV | 153.46 - 194.35 | 173.90 | 15.9% |
| DDM - Stable | 139.41 - 251.00 | 195.20 | 30.1% |
| DDM - Multi | 154.96 - 221.94 | 182.81 | 21.9% |
| Market Cap (mil) | 1,352.62 |
| Beta | 0.79 |
| Outstanding shares (mil) | 9.02 |
| Enterprise Value (mil) | 1,352.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.84% |
| Cost of Debt | 4.29% |
| WACC | 10.26% |