As of 2026-04-05, the Intrinsic Value of Blackrock World Mining Trust PLC (BRWM.L) is 5,012.46 GBP. This BRWM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 930.00 GBP, the upside of Blackrock World Mining Trust PLC is 439.00%.
The range of the Intrinsic Value is 4,339.21 - 5,966.45 GBP
Based on its market price of 930.00 GBP and our intrinsic valuation, Blackrock World Mining Trust PLC (BRWM.L) is undervalued by 439.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4,339.21 - 5,966.45 | 5,012.46 | 439.0% |
| DCF (Growth 10y) | 4,845.62 - 6,548.97 | 5,554.59 | 497.3% |
| DCF (EBITDA 5y) | 3,000.75 - 4,793.01 | 3,357.61 | 261.0% |
| DCF (EBITDA 10y) | 3,947.82 - 5,663.73 | 4,377.97 | 370.7% |
| Fair Value | -53.64 - -53.64 | -53.64 | -105.77% |
| P/E | (54.28) - 6,758.62 | 1,721.11 | 85.1% |
| EV/EBITDA | (72.72) - 5,990.18 | 1,834.03 | 97.2% |
| EPV | 76.29 - 107.83 | 92.06 | -90.1% |
| DDM - Stable | (59.50) - (106.82) | (83.16) | -108.9% |
| DDM - Multi | 2,878.05 - 4,140.63 | 3,403.70 | 266.0% |
| Market Cap (mil) | 1,663.75 |
| Beta | 1.37 |
| Outstanding shares (mil) | 1.79 |
| Enterprise Value (mil) | 1,735.30 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.33% |
| Cost of Debt | 5.55% |
| WACC | 10.88% |