As of 2024-12-12, the Intrinsic Value of Blackrock Energy and Resources Income Trust PLC (BERI.L) is
224.41 GBP. This BERI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.50 GBP, the upside of Blackrock Energy and Resources Income Trust PLC is
87.80%.
The range of the Intrinsic Value is 193.72 - 267.20 GBP
224.41 GBP
Intrinsic Value
BERI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
193.72 - 267.20 |
224.41 |
87.8% |
| DCF (Growth 10y) |
241.09 - 326.37 |
276.86 |
131.7% |
| DCF (EBITDA 5y) |
256.74 - 335.74 |
305.55 |
155.7% |
| DCF (EBITDA 10y) |
294.92 - 389.23 |
348.83 |
191.9% |
| Fair Value |
487.92 - 487.92 |
487.92 |
308.30% |
| P/E |
226.79 - 531.75 |
405.78 |
239.6% |
| EV/EBITDA |
289.39 - 447.00 |
366.21 |
206.4% |
| EPV |
194.96 - 239.00 |
216.98 |
81.6% |
| DDM - Stable |
139.38 - 249.13 |
194.26 |
62.6% |
| DDM - Multi |
153.32 - 212.94 |
178.27 |
49.2% |
BERI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
147.66 |
| Beta |
1.37 |
| Outstanding shares (mil) |
1.24 |
| Enterprise Value (mil) |
162.80 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.93% |
| Cost of Debt |
4.29% |
| WACC |
8.41% |