As of 2026-03-07, the Intrinsic Value of European Assets Trust PLC (EAT.L) is 51.75 GBP. This EAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.20 GBP, the upside of European Assets Trust PLC is -43.30%.
The range of the Intrinsic Value is 40.84 - 71.29 GBP
Based on its market price of 91.20 GBP and our intrinsic valuation, European Assets Trust PLC (EAT.L) is overvalued by 43.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 40.84 - 71.29 | 51.75 | -43.3% |
| DCF (Growth 10y) | 44.38 - 72.41 | 54.55 | -40.2% |
| DCF (EBITDA 5y) | 27.70 - 43.15 | 32.20 | -64.7% |
| DCF (EBITDA 10y) | 35.34 - 50.78 | 40.33 | -55.8% |
| Fair Value | 32.90 - 32.90 | 32.90 | -63.93% |
| P/E | 65.57 - 100.43 | 86.17 | -5.5% |
| EV/EBITDA | 33.24 - 76.93 | 52.86 | -42.0% |
| EPV | (85.34) - (108.64) | (96.99) | -206.3% |
| DDM - Stable | 43.33 - 98.63 | 70.98 | -22.2% |
| DDM - Multi | 37.76 - 61.82 | 46.48 | -49.0% |
| Market Cap (mil) | 335.93 |
| Beta | 1.27 |
| Outstanding shares (mil) | 3.68 |
| Enterprise Value (mil) | 350.26 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.32% |
| Cost of Debt | 4.29% |
| WACC | 9.84% |