Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Capital Goods
/
Bodycote
BOY
Bodycote
Localization And Regulation Will Pressure Revenue Despite Efficiency Gains
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 8 Analysts
Published
25 Jul 25
Updated
25 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
UK£5.60
12.5% overvalued
intrinsic discount
25 Jul
UK£6.30
Loading
1Y
-2.2%
7D
0.2%
Author's Valuation
UK£5.6
12.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
UK£5.6
12.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
805m
2014
2017
2020
2023
2025
2026
2028
Revenue UK£703.2m
Earnings UK£104.7m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.34%
Machinery revenue growth rate
0.28%
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
8.57%
Calculation
UK£104.66m
Earnings '28
x
10.68x
PE Ratio '28
=
UK£1.12b
Market Cap '28
UK£1.12b
Market Cap '28
/
161.19m
No. shares '28
=
UK£6.93
Share Price '28
UK£6.93
Share Price '28
Discounted to 2025 @ 8.33% p.a.
=
UK£5.45
Fair Value '25
