As of 2024-12-11, the Intrinsic Value of Dunedin Income Growth Investment Trust PLC (DIG.L) is
205.31 GBP. This DIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 274.00 GBP, the upside of Dunedin Income Growth Investment Trust PLC is
-25.10%.
The range of the Intrinsic Value is 162.63 - 277.67 GBP
205.31 GBP
Intrinsic Value
DIG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
162.63 - 277.67 |
205.31 |
-25.1% |
| DCF (Growth 10y) |
184.42 - 294.56 |
225.72 |
-17.6% |
| DCF (EBITDA 5y) |
113.41 - 193.63 |
152.93 |
-44.2% |
| DCF (EBITDA 10y) |
148.64 - 227.23 |
185.76 |
-32.2% |
| Fair Value |
720.24 - 720.24 |
720.24 |
162.86% |
| P/E |
232.65 - 356.66 |
297.02 |
8.4% |
| EV/EBITDA |
144.49 - 293.91 |
240.41 |
-12.3% |
| EPV |
92.77 - 122.85 |
107.81 |
-60.7% |
| DDM - Stable |
186.85 - 400.74 |
293.80 |
7.2% |
| DDM - Multi |
147.29 - 233.76 |
179.78 |
-34.4% |
DIG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
372.14 |
| Beta |
0.97 |
| Outstanding shares (mil) |
1.36 |
| Enterprise Value (mil) |
416.08 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.63% |
| Cost of Debt |
4.29% |
| WACC |
9.98% |