As of 2024-12-11, the Intrinsic Value of Aberforth Split Level Income Trust PLC (ASIT.L) is
98.55 GBP. This ASIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 83.50 GBP, the upside of Aberforth Split Level Income Trust PLC is
18.00%.
The range of the Intrinsic Value is 77.15 - 141.05 GBP
98.55 GBP
Intrinsic Value
ASIT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.15 - 141.05 |
98.55 |
18.0% |
| DCF (Growth 10y) |
81.72 - 140.21 |
101.58 |
21.7% |
| DCF (EBITDA 5y) |
50.31 - 63.51 |
55.01 |
-34.1% |
| DCF (EBITDA 10y) |
64.00 - 81.09 |
70.70 |
-15.3% |
| Fair Value |
24.99 - 24.99 |
24.99 |
-70.08% |
| P/E |
21.59 - 71.78 |
39.38 |
-52.8% |
| EV/EBITDA |
26.72 - 76.16 |
41.80 |
-49.9% |
| EPV |
92.07 - 126.68 |
109.37 |
31.0% |
| DDM - Stable |
28.77 - 71.23 |
50.00 |
-40.1% |
| DDM - Multi |
48.77 - 87.58 |
62.09 |
-25.6% |
ASIT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
219.94 |
| Beta |
3.55 |
| Outstanding shares (mil) |
2.63 |
| Enterprise Value (mil) |
213.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.24% |
| Cost of Debt |
4.29% |
| WACC |
9.78% |