As of 2024-12-14, the Intrinsic Value of Aurora Investment Trust PLC (ARR.L) is 870.77 GBP. This ARR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 230.00 GBP, the upside of Aurora Investment Trust PLC is 278.60%.

The range of the Intrinsic Value is 736.23 - 1,074.68 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	736.23 - 1,074.68	870.77	278.6%
DCF (Growth 10y)	821.37 - 1,177.16	963.63	319.0%
DCF (EBITDA 5y)	540.32 - 628.70	584.73	154.2%
DCF (EBITDA 10y)	683.23 - 821.29	749.14	225.7%
Fair Value	1,073.73 - 1,073.73	1,073.73	366.84%
P/E	239.66 - 496.83	347.55	51.1%
EV/EBITDA	233.89 - 1,002.50	503.47	118.9%
EPV	195.84 - 257.72	226.78	-1.4%
DDM - Stable	179.50 - 374.14	276.82	20.4%
DDM - Multi	309.21 - 534.79	394.56	71.5%