Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United Kingdom
/
Capital Goods
/
Bodycote
BOY
Bodycote
Reshoring And Decarbonisation Will Reshape Aerospace And EV Sectors
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 8 Analysts
Published
23 Jul 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
UK£8.45
23.0% undervalued
intrinsic discount
23 Jul
UK£6.51
Loading
1Y
-1.3%
7D
3.3%
Author's Valuation
UK£8.5
23.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
UK£8.5
23.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
805m
2014
2017
2020
2023
2025
2026
2028
Revenue UK£773.3m
Earnings UK£112.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.34%
Machinery revenue growth rate
0.26%
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
8.55%
Calculation
UK£112.86m
Earnings '28
x
14.94x
PE Ratio '28
=
UK£1.69b
Market Cap '28
UK£1.69b
Market Cap '28
/
161.19m
No. shares '28
=
UK£10.46
Share Price '28
UK£10.46
Share Price '28
Discounted to 2025 @ 8.32% p.a.
=
UK£8.23
Fair Value '25