As of 2024-12-15, the Intrinsic Value of Aberdeen New India Investment Trust PLC (ANII.L) is
2,032.46 GBP. This ANII.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 830.00 GBP, the upside of Aberdeen New India Investment Trust PLC is
144.90%.
The range of the Intrinsic Value is 1,797.66 - 2,349.17 GBP
2,032.46 GBP
Intrinsic Value
ANII.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,797.66 - 2,349.17 |
2,032.46 |
144.9% |
| DCF (Growth 10y) |
1,961.13 - 2,513.88 |
2,198.10 |
164.8% |
| DCF (EBITDA 5y) |
1,291.06 - 1,813.52 |
1,534.54 |
84.9% |
| DCF (EBITDA 10y) |
1,637.31 - 2,133.57 |
1,862.71 |
124.4% |
| Fair Value |
939.56 - 939.56 |
939.56 |
13.20% |
| P/E |
883.19 - 2,468.35 |
1,493.14 |
79.9% |
| EV/EBITDA |
744.53 - 1,674.99 |
1,012.82 |
22.0% |
| EPV |
603.54 - 745.72 |
674.63 |
-18.7% |
| DDM - Stable |
1,008.72 - 1,750.70 |
1,379.71 |
66.2% |
| DDM - Multi |
1,079.59 - 1,510.67 |
1,262.55 |
52.1% |
ANII.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
402.04 |
| Beta |
0.67 |
| Outstanding shares (mil) |
0.48 |
| Enterprise Value (mil) |
421.54 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.85% |
| Cost of Debt |
4.29% |
| WACC |
11.37% |