As of 2025-07-07, the Intrinsic Value of Schroder Asian Total Return Investment Company PLC (ATR.L) is 651.28 GBP. This ATR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 463.00 GBP, the upside of Schroder Asian Total Return Investment Company PLC is 40.70%.
The range of the Intrinsic Value is 568.62 - 767.01 GBP
Based on its market price of 463.00 GBP and our intrinsic valuation, Schroder Asian Total Return Investment Company PLC (ATR.L) is undervalued by 40.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 568.62 - 767.01 | 651.28 | 40.7% |
| DCF (Growth 10y) | 617.58 - 817.26 | 701.35 | 51.5% |
| DCF (EBITDA 5y) | 527.42 - 670.77 | 588.32 | 27.1% |
| DCF (EBITDA 10y) | 590.78 - 747.41 | 658.10 | 42.1% |
| Fair Value | 298.65 - 298.65 | 298.65 | -35.50% |
| P/E | 503.91 - 640.20 | 551.55 | 19.1% |
| EV/EBITDA | 421.92 - 618.38 | 494.40 | 6.8% |
| EPV | 114.29 - 143.06 | 128.68 | -72.2% |
| DDM - Stable | 337.22 - 607.58 | 472.40 | 2.0% |
| DDM - Multi | 381.14 - 543.24 | 448.54 | -3.1% |
| Market Cap (mil) | 431.15 |
| Beta | 0.61 |
| Outstanding shares (mil) | 0.93 |
| Enterprise Value (mil) | 429.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.12% |
| Cost of Debt | 4.29% |
| WACC | 10.71% |