APEO.L
abrdn Private Equity Opportunities Trust plc
Price:  
527.00 
GBP
Volume:  
66,403.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

APEO.L Intrinsic Value

6.20 %
Upside

As of 2024-12-11, the Intrinsic Value of abrdn Private Equity Opportunities Trust plc (APEO.L) is 559.81 GBP. This APEO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 527.00 GBP, the upside of abrdn Private Equity Opportunities Trust plc is 6.20%.

The range of the Intrinsic Value is 451.87 - 740.98 GBP

527.00 GBP
Stock Price
559.81 GBP
Intrinsic Value
Intrinsic Value Details

APEO.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 451.87 - 740.98 559.81 6.2%
DCF (Growth 10y) 474.63 - 724.00 568.85 7.9%
DCF (EBITDA 5y) 540.35 - 584.25 561.77 6.6%
DCF (EBITDA 10y) 534.07 - 609.47 570.23 8.2%
Fair Value 1,073.85 - 1,073.85 1,073.85 103.77%
P/E 528.29 - 528.33 528.31 0.2%
EV/EBITDA 525.33 - 525.84 525.59 -0.3%
EPV 912.35 - 1,100.83 1,006.59 91.0%
DDM - Stable 290.62 - 617.77 454.19 -13.8%
DDM - Multi 346.78 - 550.04 423.58 -19.6%

APEO.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 747.96
Beta 1.13
Outstanding shares (mil) 1.42
Enterprise Value (mil) 839.40
Market risk premium 5.98%
Cost of Equity 11.30%
Cost of Debt 4.55%
WACC 10.55%