As of 2024-12-13, the Intrinsic Value of BlackRock Frontiers Investment Trust PLC (BRFI.L) is
322.52 GBP. This BRFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 155.00 GBP, the upside of BlackRock Frontiers Investment Trust PLC is
108.10%.
The range of the Intrinsic Value is 282.97 - 377.02 GBP
322.52 GBP
Intrinsic Value
BRFI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
282.97 - 377.02 |
322.52 |
108.1% |
| DCF (Growth 10y) |
306.74 - 399.94 |
346.21 |
123.4% |
| DCF (EBITDA 5y) |
248.79 - 316.11 |
280.57 |
81.0% |
| DCF (EBITDA 10y) |
285.41 - 357.46 |
318.54 |
105.5% |
| Fair Value |
155.90 - 155.90 |
155.90 |
0.58% |
| P/E |
193.30 - 597.43 |
311.43 |
100.9% |
| EV/EBITDA |
131.03 - 263.82 |
187.41 |
20.9% |
| EPV |
231.83 - 288.30 |
260.07 |
67.8% |
| DDM - Stable |
173.80 - 307.91 |
240.85 |
55.4% |
| DDM - Multi |
205.77 - 285.89 |
239.43 |
54.5% |
BRFI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
290.04 |
| Beta |
1.03 |
| Outstanding shares (mil) |
1.87 |
| Enterprise Value (mil) |
289.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.34% |
| Cost of Debt |
103.50% |
| WACC |
11.35% |