As of 2025-09-18, the Intrinsic Value of BlackRock Frontiers Investment Trust PLC (BRFI.L) is 40.68 GBP. This BRFI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 170.00 GBP, the upside of BlackRock Frontiers Investment Trust PLC is -76.10%.
The range of the Intrinsic Value is 31.29 - 60.30 GBP
Based on its market price of 170.00 GBP and our intrinsic valuation, BlackRock Frontiers Investment Trust PLC (BRFI.L) is overvalued by 76.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 31.29 - 60.30 | 40.68 | -76.1% |
| DCF (Growth 10y) | 31.87 - 56.65 | 40.00 | -76.5% |
| DCF (EBITDA 5y) | 25.29 - 35.67 | 31.66 | -81.4% |
| DCF (EBITDA 10y) | 27.94 - 38.42 | 33.72 | -80.2% |
| Fair Value | 31.52 - 31.52 | 31.52 | -81.46% |
| P/E | 31.51 - 98.35 | 55.56 | -67.3% |
| EV/EBITDA | 22.12 - 82.49 | 50.76 | -70.1% |
| EPV | 126.13 - 162.93 | 144.53 | -15.0% |
| DDM - Stable | 48.88 - 131.65 | 90.27 | -46.9% |
| DDM - Multi | 28.22 - 52.73 | 36.18 | -78.7% |
| Market Cap (mil) | 326.66 |
| Beta | 1.03 |
| Outstanding shares (mil) | 1.92 |
| Enterprise Value (mil) | 325.50 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.67% |
| Cost of Debt | 123.67% |
| WACC | 10.67% |