As of 2024-12-15, the Intrinsic Value of CT Private Equity Trust PLC (CTPE.L) is 179.37 GBP. This CTPE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 488.00 GBP, the upside of CT Private Equity Trust PLC is -63.20%.

The range of the Intrinsic Value is 104.49 - 333.80 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	104.49 - 333.80	179.37	-63.2%
DCF (Growth 10y)	111.83 - 310.01	177.29	-63.7%
DCF (EBITDA 5y)	877.07 - 972.41	923.42	89.2%
DCF (EBITDA 10y)	649.37 - 799.62	720.67	47.7%
Fair Value	179.16 - 179.16	179.16	-63.29%
P/E	487.54 - 487.90	487.72	-0.1%
EV/EBITDA	487.53 - 487.55	487.54	-0.1%
EPV	513.32 - 672.16	592.74	21.5%
DDM - Stable	85.51 - 197.45	141.48	-71.0%
DDM - Multi	272.82 - 400.20	318.89	-34.7%