As of 2025-11-13, the Intrinsic Value of Aurora Investment Trust PLC (ARR.L) is 396,350.96 GBP. This ARR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 265.00 GBP, the upside of Aurora Investment Trust PLC is 149,466.40%.
The range of the Intrinsic Value is 335,785.42 - 487,321.99 GBP
Based on its market price of 265.00 GBP and our intrinsic valuation, Aurora Investment Trust PLC (ARR.L) is undervalued by 149,466.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 335,785.42 - 487,321.99 | 396,350.96 | 149466.4% |
| DCF (Growth 10y) | 375,880.62 - 535,999.78 | 440,226.99 | 166023.4% |
| DCF (EBITDA 5y) | 234,613.01 - 290,408.15 | 262,217.05 | 98849.8% |
| DCF (EBITDA 10y) | 303,671.39 - 377,612.88 | 338,632.97 | 127686.0% |
| Fair Value | 529.95 - 529.95 | 529.95 | 99.98% |
| P/E | 94.97 - 224,331.21 | 72,662.84 | 27319.9% |
| EV/EBITDA | 107.49 - 251,590.71 | 113,813.35 | 42848.4% |
| EPV | 27.87 - 35.05 | 31.46 | -88.1% |
| DDM - Stable | 89.37 - 184.11 | 136.74 | -48.4% |
| DDM - Multi | 146,210.36 - 247,155.71 | 184,716.58 | 69604.4% |
| Market Cap (mil) | 287.65 |
| Beta | 1.73 |
| Outstanding shares (mil) | 1.09 |
| Enterprise Value (mil) | 281.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.98% |
| Cost of Debt | 5.00% |
| WACC | 9.49% |