As of 2024-12-15, the Intrinsic Value of Aberforth Smaller Companies Trust PLC (ASL.L) is
1,177.88 GBP. This ASL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 1,476.00 GBP, the upside of Aberforth Smaller Companies Trust PLC is
-20.20%.
The range of the Intrinsic Value is 947.92 - 1,566.07 GBP
1,177.88 GBP
Intrinsic Value
ASL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
947.92 - 1,566.07 |
1,177.88 |
-20.2% |
| DCF (Growth 10y) |
1,043.20 - 1,619.96 |
1,260.62 |
-14.6% |
| DCF (EBITDA 5y) |
764.41 - 1,153.06 |
926.69 |
-37.2% |
| DCF (EBITDA 10y) |
921.79 - 1,311.81 |
1,084.18 |
-26.5% |
| Fair Value |
7,518.93 - 7,518.93 |
7,518.93 |
409.41% |
| P/E |
747.43 - 2,586.51 |
1,553.40 |
5.2% |
| EV/EBITDA |
732.28 - 2,447.08 |
1,376.36 |
-6.8% |
| EPV |
777.25 - 1,021.03 |
899.14 |
-39.1% |
| DDM - Stable |
1,766.31 - 3,806.85 |
2,786.57 |
88.8% |
| DDM - Multi |
696.59 - 1,158.97 |
869.48 |
-41.1% |
ASL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,262.35 |
| Beta |
1.84 |
| Outstanding shares (mil) |
0.86 |
| Enterprise Value (mil) |
1,354.53 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.51% |
| Cost of Debt |
4.29% |
| WACC |
11.08% |