As of 2025-05-24, the Intrinsic Value of CC Japan Income and Growth Trust PLC (CCJI.L) is 350.30 GBP. This CCJI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 184.50 GBP, the upside of CC Japan Income and Growth Trust PLC is 89.90%.
The range of the Intrinsic Value is 313.41 - 399.02 GBP
Based on its market price of 184.50 GBP and our intrinsic valuation, CC Japan Income and Growth Trust PLC (CCJI.L) is undervalued by 89.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 313.41 - 399.02 | 350.30 | 89.9% |
| DCF (Growth 10y) | 351.47 - 439.81 | 389.75 | 111.2% |
| DCF (EBITDA 5y) | 247.19 - 316.36 | 267.56 | 45.0% |
| DCF (EBITDA 10y) | 304.24 - 376.46 | 328.45 | 78.0% |
| Fair Value | 707.30 - 707.30 | 707.30 | 283.36% |
| P/E | 181.36 - 244.44 | 197.36 | 7.0% |
| EV/EBITDA | 137.71 - 246.77 | 179.16 | -2.9% |
| EPV | 169.74 - 199.69 | 184.71 | 0.1% |
| DDM - Stable | 115.13 - 197.70 | 156.42 | -15.2% |
| DDM - Multi | 125.26 - 171.51 | 145.00 | -21.4% |
| Market Cap (mil) | 247.36 |
| Beta | 0.98 |
| Outstanding shares (mil) | 1.34 |
| Enterprise Value (mil) | 243.35 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.54% |
| Cost of Debt | 4.58% |
| WACC | 10.00% |