As of 2024-12-12, the Intrinsic Value of Aberdeen Standard European Logistics Income PLC (ASLI.L) is
78.45 GBP. This ASLI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 59.60 GBP, the upside of Aberdeen Standard European Logistics Income PLC is
31.60%.
The range of the Intrinsic Value is 53.77 - 120.17 GBP
78.45 GBP
Intrinsic Value
ASLI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
53.77 - 120.17 |
78.45 |
31.6% |
| DCF (Growth 10y) |
63.82 - 131.31 |
89.03 |
49.4% |
| DCF (EBITDA 5y) |
14.36 - 29.81 |
24.40 |
-59.1% |
| DCF (EBITDA 10y) |
32.94 - 53.18 |
44.55 |
-25.2% |
| Fair Value |
-342.70 - -342.70 |
-342.70 |
-675.01% |
| P/E |
(122.28) - (158.74) |
(135.03) |
-326.6% |
| EV/EBITDA |
(5.41) - 13.10 |
4.43 |
-92.6% |
| EPV |
(0.36) - 18.85 |
9.24 |
-84.5% |
| DDM - Stable |
(92.01) - (188.13) |
(140.07) |
-335.0% |
| DDM - Multi |
(98.86) - (163.29) |
(123.67) |
-307.5% |
ASLI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
239.83 |
| Beta |
0.55 |
| Outstanding shares (mil) |
4.02 |
| Enterprise Value (mil) |
443.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.99% |
| Cost of Debt |
4.87% |
| WACC |
6.50% |