As of 2025-11-13, the Intrinsic Value of Baillie Gifford Japan Trust PLC (BGFD.L) is 1,700.69 GBP. This BGFD.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 935.00 GBP, the upside of Baillie Gifford Japan Trust PLC is 81.90%.
The range of the Intrinsic Value is 1,478.75 - 2,010.54 GBP
Based on its market price of 935.00 GBP and our intrinsic valuation, Baillie Gifford Japan Trust PLC (BGFD.L) is undervalued by 81.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,478.75 - 2,010.54 | 1,700.69 | 81.9% |
| DCF (Growth 10y) | 1,592.04 - 2,114.53 | 1,811.60 | 93.8% |
| DCF (EBITDA 5y) | 1,403.58 - 2,225.74 | 1,607.40 | 71.9% |
| DCF (EBITDA 10y) | 1,543.75 - 2,271.78 | 1,748.57 | 87.0% |
| Fair Value | 3,876.48 - 3,876.48 | 3,876.48 | 314.60% |
| P/E | 1,910.32 - 5,967.19 | 3,469.52 | 271.1% |
| EV/EBITDA | 1,195.77 - 4,080.15 | 1,626.95 | 74.0% |
| EPV | 566.31 - 719.37 | 642.84 | -31.2% |
| DDM - Stable | 858.62 - 1,536.39 | 1,197.51 | 28.1% |
| DDM - Multi | 905.75 - 1,301.44 | 1,070.77 | 14.5% |
| Market Cap (mil) | 744.28 |
| Beta | 0.91 |
| Outstanding shares (mil) | 0.80 |
| Enterprise Value (mil) | 789.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.36% |
| Cost of Debt | 4.29% |
| WACC | 10.21% |