As of 2024-12-14, the Intrinsic Value of Aberdeen Asian Income Fund Ltd (AAIF.L) is
769.45 GBP. This AAIF.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 222.00 GBP, the upside of Aberdeen Asian Income Fund Ltd is
246.60%.
769.45 GBP
Intrinsic Value
AAIF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(586.96) - (283.48) |
(375.12) |
-269.0% |
| DCF (Growth 10y) |
(289.65) - (553.68) |
(370.24) |
-266.8% |
| DCF (EBITDA 5y) |
(169.82) - (219.92) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(208.97) - (264.43) |
(1,234.50) |
-123450.0% |
| Fair Value |
769.45 - 769.45 |
769.45 |
246.60% |
| P/E |
230.83 - 592.78 |
364.72 |
64.3% |
| EV/EBITDA |
150.08 - 530.79 |
342.59 |
54.3% |
| EPV |
95.26 - 127.11 |
111.18 |
-49.9% |
| DDM - Stable |
264.54 - 751.94 |
508.24 |
128.9% |
| DDM - Multi |
(163.12) - (344.64) |
(219.76) |
-199.0% |
AAIF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
335.49 |
| Beta |
0.92 |
| Outstanding shares (mil) |
1.51 |
| Enterprise Value (mil) |
365.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.91% |
| Cost of Debt |
4.29% |
| WACC |
9.40% |