As of 2026-02-13, the Intrinsic Value of BlackRock Frontiers Investment Trust PLC (BRFI.L) is 284.32 GBP. This BRFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 194.00 GBP, the upside of BlackRock Frontiers Investment Trust PLC is 46.60%.
The range of the Intrinsic Value is 243.26 - 344.73 GBP
Based on its market price of 194.00 GBP and our intrinsic valuation, BlackRock Frontiers Investment Trust PLC (BRFI.L) is undervalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 243.26 - 344.73 | 284.32 | 46.6% |
| DCF (Growth 10y) | 281.43 - 395.20 | 327.71 | 68.9% |
| DCF (EBITDA 5y) | 268.27 - 401.50 | 317.01 | 63.4% |
| DCF (EBITDA 10y) | 299.86 - 442.47 | 353.31 | 82.1% |
| Fair Value | 613.63 - 613.63 | 613.63 | 216.31% |
| P/E | 314.18 - 463.91 | 391.83 | 102.0% |
| EV/EBITDA | 239.31 - 400.11 | 303.63 | 56.5% |
| EPV | 223.38 - 288.30 | 255.84 | 31.9% |
| DDM - Stable | 149.35 - 282.92 | 216.14 | 11.4% |
| DDM - Multi | 179.44 - 266.29 | 214.52 | 10.6% |
| Market Cap (mil) | 341.79 |
| Beta | 1.03 |
| Outstanding shares (mil) | 1.76 |
| Enterprise Value (mil) | 341.25 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.66% |
| Cost of Debt | 163.91% |
| WACC | 10.66% |