As of 2024-12-15, the Intrinsic Value of abrdn UK Smaller Companies Growth Trust PLC (AUSC.L) is 728.58 GBP. This AUSC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 512.00 GBP, the upside of abrdn UK Smaller Companies Growth Trust PLC is 42.30%.

The range of the Intrinsic Value is 614.57 - 905.54 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	614.57 - 905.54	728.58	42.3%
DCF (Growth 10y)	655.01 - 910.64	756.49	47.8%
DCF (EBITDA 5y)	590.17 - 634.71	611.89	19.5%
DCF (EBITDA 10y)	639.30 - 719.82	677.89	32.4%
Fair Value	1,981.59 - 1,981.59	1,981.59	287.03%
P/E	512.20 - 515.21	513.71	0.3%
EV/EBITDA	513.21 - 515.43	514.32	0.5%
EPV	(545.82) - (646.29)	(596.06)	-216.4%
DDM - Stable	462.04 - 907.58	684.81	33.8%
DDM - Multi	413.51 - 623.74	496.79	-3.0%