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
559.81 GBP
Intrinsic Value
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% |