As of 2026-02-14, the Intrinsic Value of Aberdeen New India Investment Trust PLC (ANII.L) is 1,077.01 GBP. This ANII.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 754.00 GBP, the upside of Aberdeen New India Investment Trust PLC is 42.80%.
The range of the Intrinsic Value is 907.09 - 1,331.79 GBP
Based on its market price of 754.00 GBP and our intrinsic valuation, Aberdeen New India Investment Trust PLC (ANII.L) is undervalued by 42.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 907.09 - 1,331.79 | 1,077.01 | 42.8% |
| DCF (Growth 10y) | 985.35 - 1,409.69 | 1,156.28 | 53.4% |
| DCF (EBITDA 5y) | 588.88 - 832.96 | 715.48 | -5.1% |
| DCF (EBITDA 10y) | 776.39 - 1,038.79 | 903.88 | 19.9% |
| Fair Value | -3,421.07 - -3,421.07 | -3,421.07 | -553.72% |
| P/E | (848.43) - 903.43 | (83.03) | -111.0% |
| EV/EBITDA | (573.35) - 658.31 | (89.48) | -111.9% |
| EPV | 673.32 - 890.83 | 782.07 | 3.7% |
| DDM - Stable | (830.02) - (1,594.93) | (1,212.48) | -260.8% |
| DDM - Multi | 605.36 - 936.73 | 737.85 | -2.1% |
| Market Cap (mil) | 355.40 |
| Beta | 0.67 |
| Outstanding shares (mil) | 0.47 |
| Enterprise Value (mil) | 372.66 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.63% |
| Cost of Debt | 6.09% |
| WACC | 10.36% |