As of 2025-05-16, the Intrinsic Value of Dunedin Income Growth Investment Trust PLC (DIG.L) is 218.23 GBP. This DIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 297.00 GBP, the upside of Dunedin Income Growth Investment Trust PLC is -26.50%.
The range of the Intrinsic Value is 172.23 - 296.86 GBP
Based on its market price of 297.00 GBP and our intrinsic valuation, Dunedin Income Growth Investment Trust PLC (DIG.L) is overvalued by 26.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.23 - 296.86 | 218.23 | -26.5% |
| DCF (Growth 10y) | 195.30 - 314.90 | 239.92 | -19.2% |
| DCF (EBITDA 5y) | 124.92 - 175.36 | 141.59 | -52.3% |
| DCF (EBITDA 10y) | 160.96 - 217.43 | 181.46 | -38.9% |
| Fair Value | 765.40 - 765.40 | 765.40 | 157.71% |
| P/E | 154.87 - 328.81 | 243.00 | -18.2% |
| EV/EBITDA | 164.10 - 290.21 | 221.47 | -25.4% |
| EPV | 98.23 - 131.16 | 114.69 | -61.4% |
| DDM - Stable | 197.95 - 428.20 | 313.07 | 5.4% |
| DDM - Multi | 156.01 - 249.82 | 191.07 | -35.7% |
| Market Cap (mil) | 379.57 |
| Beta | 0.97 |
| Outstanding shares (mil) | 1.28 |
| Enterprise Value (mil) | 423.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.63% |
| Cost of Debt | 4.29% |
| WACC | 9.98% |