As of 2024-12-14, the Intrinsic Value of Baillie Gifford China Growth Trust PLC (BGCG.L) is
581.44 GBP. This BGCG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 226.00 GBP, the upside of Baillie Gifford China Growth Trust PLC is
157.30%.
The range of the Intrinsic Value is 498.05 - 702.07 GBP
581.44 GBP
Intrinsic Value
BGCG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
498.05 - 702.07 |
581.44 |
157.3% |
| DCF (Growth 10y) |
547.96 - 754.11 |
632.74 |
180.0% |
| DCF (EBITDA 5y) |
445.70 - 539.02 |
486.19 |
115.1% |
| DCF (EBITDA 10y) |
511.60 - 628.90 |
563.26 |
149.2% |
| Fair Value |
-270.55 - -270.55 |
-270.55 |
-219.71% |
| P/E |
(440.45) - 444.05 |
(26.06) |
-111.5% |
| EV/EBITDA |
(422.48) - 477.69 |
(7.31) |
-103.2% |
| EPV |
(953.62) - (1,215.50) |
(1,084.56) |
-579.9% |
| DDM - Stable |
(348.28) - (653.24) |
(500.76) |
-321.6% |
| DDM - Multi |
354.72 - 532.39 |
426.84 |
88.9% |
BGCG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
137.74 |
| Beta |
0.57 |
| Outstanding shares (mil) |
0.61 |
| Enterprise Value (mil) |
140.92 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.67% |
| Cost of Debt |
7.00% |
| WACC |
9.55% |