As of 2025-05-14, the Intrinsic Value of Aberdeen Diversified Income and Growth Trust PLC (ADIG.L) is 7.64 GBP. This ADIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 45.50 GBP, the upside of Aberdeen Diversified Income and Growth Trust PLC is -83.20%.
The range of the Intrinsic Value is 7.49 - 8.07 GBP
Based on its market price of 45.50 GBP and our intrinsic valuation, Aberdeen Diversified Income and Growth Trust PLC (ADIG.L) is overvalued by 83.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.49 - 8.07 | 7.64 | -83.2% |
| DCF (Growth 10y) | 8.33 - 10.60 | 8.91 | -80.4% |
| DCF (EBITDA 5y) | 7.44 - 7.62 | 7.53 | -83.4% |
| DCF (EBITDA 10y) | 7.99 - 8.57 | 8.27 | -81.8% |
| Fair Value | -6.12 - -6.12 | -6.12 | -113.46% |
| P/E | (11.15) - (13.84) | (11.67) | -125.6% |
| EV/EBITDA | 6.15 - 5.94 | 5.99 | -86.8% |
| EPV | 10.18 - 11.24 | 10.71 | -76.5% |
| DDM - Stable | (6.80) - (17.33) | (12.06) | -126.5% |
| DDM - Multi | 0.19 - 0.40 | 0.26 | -99.4% |
| Market Cap (mil) | 135.77 |
| Beta | 0.62 |
| Outstanding shares (mil) | 2.98 |
| Enterprise Value (mil) | 113.47 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.49% |
| Cost of Debt | 5.93% |
| WACC | 9.14% |