Is DIVI.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of Diverse Income Trust PLC (DIVI.L) is 208.53 GBP. This DIVI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 90.00 GBP, the upside of Diverse Income Trust PLC is 131.70%. This means that DIVI.L is undervalued by 131.70%.

The range of the Intrinsic Value is 186.73 - 237.47 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	186.73 - 237.47	208.53	131.7%
DCF (Growth 10y)	206.59 - 258.58	229.05	154.5%
DCF (EBITDA 5y)	143.62 - 185.93	157.64	75.2%
DCF (EBITDA 10y)	176.51 - 219.58	192.07	113.4%
Fair Value	447.09 - 447.09	447.09	396.77%
P/E	105.56 - 180.27	144.13	60.1%
EV/EBITDA	98.36 - 146.27	109.85	22.1%
EPV	(28.10) - (34.86)	(31.48)	-135.0%
DDM - Stable	71.18 - 124.26	97.72	8.6%
DDM - Multi	80.86 - 111.06	93.63	4.0%