As of 2024-12-14, the Intrinsic Value of BMO Capital and Income Investment Trust PLC (BCI.L) is 1,123.85 GBP. This BCI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 303.00 GBP, the upside of BMO Capital and Income Investment Trust PLC is 270.90%.

The range of the Intrinsic Value is 957.30 - 1,368.26 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	957.30 - 1,368.26	1,123.85	270.9%
DCF (Growth 10y)	1,070.45 - 1,500.06	1,245.57	311.1%
DCF (EBITDA 5y)	587.06 - 832.82	702.81	131.9%
DCF (EBITDA 10y)	810.91 - 1,078.80	932.96	207.9%
Fair Value	551.13 - 551.13	551.13	81.89%
P/E	635.92 - 1,171.43	813.22	168.4%
EV/EBITDA	317.96 - 704.06	454.26	49.9%
EPV	118.35 - 160.86	139.60	-53.9%
DDM - Stable	668.04 - 1,261.43	964.74	218.4%
DDM - Multi	697.37 - 1,036.52	834.57	175.4%