As of 2024-12-13, the Intrinsic Value of Duke Royalty Ltd (DUKE.L) is 38.76 GBP. This DUKE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.00 GBP, the upside of Duke Royalty Ltd is 33.70%.

The range of the Intrinsic Value is 26.52 - 63.28 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	26.52 - 63.28	38.76	33.7%
DCF (Growth 10y)	28.42 - 61.44	39.58	36.5%
DCF (EBITDA 5y)	31.76 - 56.91	46.32	59.7%
DCF (EBITDA 10y)	31.96 - 56.79	45.04	55.3%
Fair Value	13.56 - 13.56	13.56	-53.23%
P/E	28.81 - 84.93	62.89	116.9%
EV/EBITDA	21.32 - 46.62	38.78	33.7%
EPV	24.04 - 38.98	31.51	8.7%
DDM - Stable	13.99 - 36.09	25.04	-13.7%
DDM - Multi	26.71 - 48.26	33.94	17.0%