As of 2024-12-14, the Intrinsic Value of CC Japan Income and Growth Trust PLC (CCJI.L) is 352.72 GBP. This CCJI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 191.00 GBP, the upside of CC Japan Income and Growth Trust PLC is 84.70%.

The range of the Intrinsic Value is 316.30 - 400.41 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	316.30 - 400.41	352.72	84.7%
DCF (Growth 10y)	357.36 - 443.53	394.88	106.7%
DCF (EBITDA 5y)	220.89 - 264.87	240.90	26.1%
DCF (EBITDA 10y)	287.28 - 336.72	309.80	62.2%
Fair Value	1,168.04 - 1,168.04	1,168.04	511.54%
P/E	209.16 - 329.85	266.60	39.6%
EV/EBITDA	148.47 - 284.58	213.33	11.7%
EPV	187.26 - 218.94	203.10	6.3%
DDM - Stable	191.92 - 325.78	258.85	35.5%
DDM - Multi	131.91 - 177.93	151.69	-20.6%