As of 2024-12-15, the Intrinsic Value of Blackrock Greater Europe Investment Trust PLC (BRGE.L) is
825.47 GBP. This BRGE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 562.00 GBP, the upside of Blackrock Greater Europe Investment Trust PLC is
46.90%.
The range of the Intrinsic Value is 605.68 - 1,319.57 GBP
825.47 GBP
Intrinsic Value
BRGE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
605.68 - 1,319.57 |
825.47 |
46.9% |
| DCF (Growth 10y) |
648.52 - 1,383.12 |
876.83 |
56.0% |
| DCF (EBITDA 5y) |
606.93 - 1,013.70 |
746.49 |
32.8% |
| DCF (EBITDA 10y) |
649.15 - 1,158.39 |
828.76 |
47.5% |
| Fair Value |
2,958.38 - 2,958.38 |
2,958.38 |
426.40% |
| P/E |
823.61 - 1,560.40 |
1,230.12 |
118.9% |
| EV/EBITDA |
636.25 - 1,185.92 |
852.80 |
51.7% |
| EPV |
170.08 - 353.68 |
261.88 |
-53.4% |
| DDM - Stable |
749.84 - 1,373.21 |
1,061.52 |
88.9% |
| DDM - Multi |
675.55 - 980.97 |
801.36 |
42.6% |
BRGE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
552.55 |
| Beta |
1.12 |
| Outstanding shares (mil) |
0.98 |
| Enterprise Value (mil) |
580.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.40% |
| Cost of Debt |
70.57% |
| WACC |
13.22% |