B&C Speakers Valuation

Q: What is the Fair Price of BEC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

BEC (€16.1) is trading below our estimate of [[fair value]] (€19.54)

Is BEC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BEC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BEC (€16.1) is trading below our estimate of fair value (€19.54)

Significantly Below Fair Value: BEC is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BEC?

Key metric: As BEC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for BEC. This is calculated by dividing BEC's market cap by their current earnings.
What is BEC's PE Ratio?
PE Ratio	9.8x
Earnings	€18.11m
Market Cap	€181.22m

BEC key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.9x
Enterprise Value/EBITDA	9.3x
PEG Ratio	9.6x

Price to Earnings Ratio vs Peers

How does BEC's PE Ratio compare to its peers?

The above table shows the PE ratio for BEC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	12.9x
PWS Powersoft	11.4x	9.0%	€150.4m
SAB Sabaf	18.2x	29.4%	€208.3m
DEX Dexelance	9.8x	2.1%	€227.5m
INDB Indel B	12.3x	21.0%	€116.1m
BEC B&C Speakers	9.8x	1.0%	€181.2m

Price-To-Earnings vs Peers: BEC is good value based on its Price-To-Earnings Ratio (9.8x) compared to the peer average (12.9x).

Price to Earnings Ratio vs Industry

How does BEC's PE Ratio compare vs other companies in the European Consumer Durables Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: BEC is good value based on its Price-To-Earnings Ratio (9.8x) compared to the European Consumer Durables industry average (12.6x).

Price to Earnings Ratio vs Fair Ratio

What is BEC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BEC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.8x
Fair PE Ratio	10.3x

Price-To-Earnings vs Fair Ratio: BEC is good value based on its Price-To-Earnings Ratio (9.8x) compared to the estimated Fair Price-To-Earnings Ratio (10.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst BEC forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	€16.10	€19.16 +19.0%	0.8%	€19.32	€19.00	n/a	2
Nov ’25	€17.65	€19.46 +10.3%	0.7%	€19.60	€19.32	n/a	2
Oct ’25	€15.15	€19.46 +28.4%	0.7%	€19.60	€19.32	n/a	2
Jun ’25	€16.95	€22.10 +30.4%	4.1%	€23.00	€21.20	n/a	2
May ’25	€17.00	€22.10 +30.0%	4.1%	€23.00	€21.20	n/a	2
Apr ’25	€17.60	€22.09 +25.5%	4.1%	€23.00	€21.18	n/a	2
Mar ’25	€17.60	€22.09 +25.5%	4.1%	€23.00	€21.18	n/a	2
Feb ’25	€16.25	€22.09 +35.9%	4.1%	€23.00	€21.18	n/a	2
Jan ’25	€18.35	€22.09 +20.4%	4.1%	€23.00	€21.18	n/a	2
Dec ’24	€15.90	€22.09 +38.9%	4.1%	€23.00	€21.18	n/a	2

Analyst Forecast: Target price is less than 20% higher than the current share price.