As of 2024-12-12, the Intrinsic Value of Dunedin Enterprise Investment Trust PLC (DNE.L) is
447.12 GBP. This DNE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 469.00 GBP, the upside of Dunedin Enterprise Investment Trust PLC is
-4.70%.
The range of the Intrinsic Value is 357.35 - 649.23 GBP
447.12 GBP
Intrinsic Value
DNE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
357.35 - 649.23 |
447.12 |
-4.7% |
| DCF (Growth 10y) |
380.72 - 658.17 |
466.79 |
-0.5% |
| DCF (EBITDA 5y) |
424.11 - 518.10 |
467.30 |
-0.4% |
| DCF (EBITDA 10y) |
433.66 - 544.19 |
483.53 |
3.1% |
| Fair Value |
673.25 - 673.25 |
673.25 |
43.55% |
| P/E |
426.35 - 627.46 |
534.83 |
14.0% |
| EV/EBITDA |
508.31 - 693.62 |
604.40 |
28.9% |
| EPV |
2,214.37 - 2,893.30 |
2,553.84 |
444.5% |
| DDM - Stable |
168.04 - 459.49 |
313.77 |
-33.1% |
| DDM - Multi |
130.95 - 272.95 |
176.40 |
-62.4% |
DNE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27.24 |
| Beta |
0.76 |
| Outstanding shares (mil) |
0.06 |
| Enterprise Value (mil) |
21.87 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.25% |
| Cost of Debt |
5.00% |
| WACC |
7.15% |