As of 2026-05-26, the Intrinsic Value of Bigtincan Holdings Ltd (BTH.AX) is 0.02 AUD. This BTH.AX valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.22 AUD, the upside of Bigtincan Holdings Ltd is -92.90%.
The range of the Intrinsic Value is 0.01 - 0.02 AUD
Based on its market price of 0.22 AUD and our intrinsic valuation, Bigtincan Holdings Ltd (BTH.AX) is overvalued by 92.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.54) - (0.18) | (0.27) | -223.7% |
| DCF (Growth 10y) | (0.21) - (0.61) | (0.31) | -243.6% |
| DCF (EBITDA 5y) | 0.01 - 0.02 | 0.02 | -92.9% |
| DCF (EBITDA 10y) | (0.04) - (0.03) | (1,234.50) | -123450.0% |
| Fair Value | -0.41 - -0.41 | -0.41 | -290.62% |
| P/E | (1.83) - (1.83) | (1.89) | -979.7% |
| EV/EBITDA | (0.08) - 0.11 | 0.00 | -98.0% |
| EPV | (0.39) - (0.53) | (0.46) | -313.6% |
| DDM - Stable | (0.85) - (3.44) | (2.15) | -1098.5% |
| DDM - Multi | (0.16) - (0.51) | (0.25) | -214.7% |
| Market Cap (mil) | 176.66 |
| Beta | 1.41 |
| Outstanding shares (mil) | 821.68 |
| Enterprise Value (mil) | 168.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.45% |
| Cost of Debt | 5.00% |
| WACC | 8.38% |