Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Capital Goods
/
Bunzl
BNZL
Bunzl
Rising Regulatory, Labor And Logistics Costs Will Erode Valuation
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 18 Analysts
Published
16 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£19.00
25.5% overvalued
intrinsic discount
20 Aug
UK£23.84
Loading
1Y
-25.8%
7D
4.6%
Author's Valuation
UK£19.0
25.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£19.0
25.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
12b
2014
2017
2020
2023
2025
2026
2028
Revenue UK£12.0b
Earnings UK£469.8m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
1.92%
Trade Distributors revenue growth rate
0.31%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.41%
Calculation
UK£469.75m
Earnings '28
x
17.33x
PE Ratio '28
=
UK£8.14b
Market Cap '28
UK£8.14b
Market Cap '28
/
329.25m
No. shares '28
=
UK£24.72
Share Price '28
UK£24.72
Share Price '28
Discounted to 2025 @ 9.43% p.a.
=
UK£18.87
Fair Value '25