As of 2025-12-14, the Intrinsic Value of Diverse Income Trust PLC (DIVI.L) is 198.81 GBP. This DIVI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.00 GBP, the upside of Diverse Income Trust PLC is 91.20%.
The range of the Intrinsic Value is 177.38 - 227.34 GBP
Based on its market price of 104.00 GBP and our intrinsic valuation, Diverse Income Trust PLC (DIVI.L) is undervalued by 91.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 177.38 - 227.34 | 198.81 | 91.2% |
| DCF (Growth 10y) | 198.33 - 250.30 | 220.75 | 112.3% |
| DCF (EBITDA 5y) | 147.99 - 172.57 | 158.90 | 52.8% |
| DCF (EBITDA 10y) | 177.50 - 208.11 | 191.27 | 83.9% |
| Fair Value | 437.67 - 437.67 | 437.67 | 320.83% |
| P/E | 141.80 - 173.32 | 151.04 | 45.2% |
| EV/EBITDA | 100.40 - 134.13 | 117.98 | 13.4% |
| EPV | 29.67 - 34.68 | 32.17 | -69.1% |
| DDM - Stable | 69.56 - 121.69 | 95.63 | -8.1% |
| DDM - Multi | 81.86 - 112.23 | 94.70 | -8.9% |
| Market Cap (mil) | 170.46 |
| Beta | 1.01 |
| Outstanding shares (mil) | 1.64 |
| Enterprise Value (mil) | 164.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.78% |
| Cost of Debt | 5.00% |
| WACC | 10.38% |