As of 2024-12-12, the Intrinsic Value of Blackrock North American Income Trust PLC (BRNA.L) is 510.78 GBP. This BRNA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 202.00 GBP, the upside of Blackrock North American Income Trust PLC is 152.90%.

The range of the Intrinsic Value is 446.73 - 600.36 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	446.73 - 600.36	510.78	152.9%
DCF (Growth 10y)	485.89 - 637.41	549.44	172.0%
DCF (EBITDA 5y)	325.30 - 409.12	357.77	77.1%
DCF (EBITDA 10y)	401.01 - 491.70	437.79	116.7%
Fair Value	177.65 - 177.65	177.65	-12.06%
P/E	254.39 - 787.84	442.89	119.3%
EV/EBITDA	211.89 - 313.58	254.97	26.2%
EPV	50.79 - 59.35	55.07	-72.7%
DDM - Stable	161.41 - 301.29	231.35	14.5%
DDM - Multi	221.07 - 319.56	261.20	29.3%