Billington Holdings PLC (BILN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Billington Holdings PLC stock £3.03, price £3.32, that is 8.7% below the price, quality 51 out of 100. Rating: fairly valued. Calculated from audited financials with 25 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range £1.54 – £5.12 · fair‑value band £2.73 – £3.37 · the £3.32 price screens above the £3.03 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Billington Holdings in your weekly email
Every Wednesday you see whether Billington Holdings is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Billington Holdings Plc, through its subsidiaries, provides structural steel and construction safety solutions in the United Kingdom. It operates through Structural Steelwork and Safety Solutions.
Show moreShow less
The company designs, fabricates, and installs bespoke steel staircases, balustrade systems, and secondary steelworks; supplies safety solutions and barrier systems to the construction industry; and provides edge protection and fall prevention systems, as well as site hoarding and branding systems; and provides an on-site graphics solution.
It also provides property rental; vehicle leasing solutions; and management services. The company was formerly known as Amco Corporation Plc and changed its name to Billington Holdings Plc in June 2008. The company was incorporated in 1989 and is based in Barnsley, the United Kingdom.
Stock analysis
Billington Holdings PLC (BILN) currently trades at £3.32, while our model-based Fair Value estimate is £3.03, so the stock looks roughly fairly valued today (gap 9.6%).
Show more
Valuation
Bull case: the Multiples group reads highest at a median of £4.31 per share, and 10 of the 25 models we run sit above the £3.32 price.
Bear case: the Earnings-Based group reads lowest at £1.54, and 15 of the 25 models stay below the price. Data coverage for this calculation is high.
Scenario range: £2.73 (bear) to £3.37 (bull), the price of £3.32 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 51/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Billington Holdings PLC reported revenue of £95.7M in FY2025 versus £82.7M in FY2021, a compound +3.7%/yr. Reported net income was £1.3M in FY2025, compounding +110.2%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap £42.7M Micro · P/E ratio 19.4 · P/S ratio 0.53 · EPS (TTM) £0.1700 · Dividend yield 3.3% · Net margin 2.0% · Return on equity 4.3% · Return on assets (EBIT) 8.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 31 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 15% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −42% fair-value upside, at −9%, BILN screens cheaper than that median.
Fair Value models
Bear£2.73Fair Value £3.03Bull£3.37
Price £3.32 · Downside -8.7%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (£0.0515 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−15.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+3.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.6%
Start year 2020 (pandemic). Over 10 years: +5.7% a year
Revenue growth 36 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+0.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.5%
Dividend (yield on the price)3.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−2.5% vs −7.2%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.3% → 3%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+8.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (UK: IMF forecast 2.3% a year to 2030, 3.3% from 2016 to 2025) that is about +6.0% a year for the price.
Compare Billington Holdings PLC with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Engineering & Construction · 791 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−8.7% · Below median
Profitability
Return on equity (12 months)4.3% · Below median
Return on assets1.8% · Below median
Net margin (12 months)2.0% · Below median
Operating margin (12 months)4.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)29.1% · Top 25%
Dividend yield (12 months)3.3% · Above median
Valuation Multiplesvs Engineering & Construction median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Billington Holdings PLC (BILN) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of £3.03 versus a price of £3.32, about 9% lower (fairly valued).
What is the fair value of BILN?
Our model-based fair value for Billington Holdings PLC is £3.03 (as of Nov 9, 2026), built from audited fundamentals. The current price: £3.32.
What is the quality score of BILN?
Billington Holdings PLC has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Billington Holdings PLC (BILN)?
Our model-based price target is the fair value of £3.03 (as of Nov 9, 2026) from 25 valuation models. Cautious scenario £2.73, optimistic scenario £3.37. It is a calculation from audited fundamentals, not an analyst target.
What is the Billington Holdings PLC stock forecast for 2026?
Our models put fair value at £3.03, about 9% lower versus a price of £3.32 (fairly valued). Cautious scenario £2.73, optimistic scenario £3.37. The calculation is refreshed regularly with new filings.
What is the revenue of Billington Holdings PLC (BILN)?
Billington Holdings PLC reported trailing-twelve-month revenue of about £108M (latest available figure, as of Nov 9, 2026).
Does Billington Holdings PLC pay a dividend?
Billington Holdings PLC currently shows a dividend yield of 3.31% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Billington Holdings PLC (BILN) and when is the ex-dividend date?
Billington Holdings PLC pays a dividend of £0.11 per share a year, a dividend yield of 3.3%. The last ex-dividend date was Jun 4, 2026. A dividend has been paid every year since 2021. The payout ratio is 64.7% of earnings. Free cash flow covers the dividend 1.15 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Billington Holdings PLC (BILN)?
For today's price to be fair in a discounted-cash-flow model, Billington Holdings PLC would have to grow free cash flow by +8.5 % per year for five years (discount rate 11.8 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +6.6 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of BILN use?
Our models discount Billington Holdings PLC at 11.8 %: a base by market capitalisation (micro), damped by beta 0.49, country premium for United Kingdom. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Billington Holdings PLC that is +8.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.8 %) and the same formula as our fair value.
How much growth has Billington Holdings PLC (BILN) delivered so far?
Over the past 5 years revenue at Billington Holdings PLC grew +6.6 % a year. The price currently implies free-cash-flow growth of +8.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Billington Holdings PLC (BILN) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Billington Holdings PLC (+8.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Billington Holdings PLC (BILN)?
The free-cash-flow yield on the price is 3.66 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow Billington Holdings PLC produces per unit of market value. When it exceeds the discount rate of our models (11.8 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Billington Holdings PLC (BILN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Billington Holdings PLC it is £3.03 per share (as of Nov 9, 2026), against a price of £3.32. It is the blended result of 25 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Billington Holdings PLC stock overvalued or undervalued in 2026?
As of Nov 9, 2026, BILN trades above its calculated fair value: price £3.32, fair value £3.03, a gap of about −9% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BILN?
No. The price is what the market pays today (£3.32); the fair value is what the company's own numbers justify (£3.03). For Billington Holdings PLC the two are £0.2900 per share apart. That gap is exactly why we show both numbers side by side.
How much is Billington Holdings PLC worth?
The market values Billington Holdings PLC at about £42.7M (market capitalisation, as of Nov 9, 2026). Per share that is £3.32; our models calculate a fair value of £3.03 per share.
What do the bullish and bearish scenarios say about BILN?
Our models span a range for Billington Holdings PLC: cautious scenario £2.73, base £3.03, optimistic £3.37 per share (as of Nov 9, 2026, price £3.32). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BILN?
Billington Holdings PLC trades at a price-to-earnings ratio of 19.4 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of £3.03 is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 9.3. Other multiples: P/B 1.1, P/S 0.5, EV/EBITDA 6.3.
How solid is the balance sheet of Billington Holdings PLC (BILN)?
Balance-sheet figures for Billington Holdings PLC (as of Nov 9, 2026): return on equity 4.3%. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is BILN from its 52-week high?
Billington Holdings PLC trades at £3.32, about 27% below its 52-week high of £4.55 and 15% above the low of £2.90 (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of £3.03 is for.
Which stocks are comparable to Billington Holdings PLC?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Larsen & Toubro Limited, Comfort Systems USA, Inc, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Billington Holdings PLC stock attractive at the current price?
The data as of Nov 9, 2026: price £3.32, calculated fair value £3.03 (−9%), Quality Score 51/100, from 25 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BILN calculated?
We run Billington Holdings PLC through 25 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of £3.03 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Billington Holdings PLC itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Billington Holdings PLC (BILN)?
The closing price on Nov 6, 2026 was £3.32. Our model-based fair value is £3.03, about 9% lower (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Billington Holdings PLC right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. The price sits in the upper half of our model range, so the margin of safety is thin. The data supports the verdict: every model runs on fully documented inputs.
Where does the earnings growth of Billington Holdings PLC (BILN) come from?
Earnings per share at Billington Holdings PLC grew +11.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.0 %, EBIT margin +3.5 %, tax rate +0.1 %, residual (interest, one-offs) +0.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Billington Holdings PLC
How large is the market capitalisation of Billington Holdings PLC (BILN)?
The market capitalisation of Billington Holdings PLC is £42.7M. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Billington Holdings PLC (BILN)?
The price-to-sales ratio of Billington Holdings PLC is 0.53 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Billington Holdings PLC (BILN)?
Earnings per share at Billington Holdings PLC are £0.1700 (price ÷ EPS = P/E 19.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Billington Holdings PLC (BILN)?
The dividend yield of Billington Holdings PLC is 3.3% (payout 64.7%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Billington Holdings PLC (BILN)?
The net margin of Billington Holdings PLC is 2.0% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Billington Holdings PLC (BILN)?
The return on equity (ROE) of Billington Holdings PLC is 4.3% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Billington Holdings PLC (BILN)?
On an EBIT basis the return on assets of Billington Holdings PLC is 8.4% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Billington Holdings PLC (BILN)?
The operating margin of Billington Holdings PLC is 4.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Billington Holdings PLC (BILN)?
Revenue at Billington Holdings PLC is growing +29.1% versus a year earlier (3y avg +3.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Billington Holdings PLC (BILN)?
Earnings per share at Billington Holdings PLC are growing +69.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Billington Holdings PLC (BILN) hold?
Billington Holdings PLC holds more cash than debt, £19.3M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Billington Holdings PLC in the live analysis
One click puts Billington Holdings PLC on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Broad data
Nov 9, 2026