As of 2024-12-15, the Intrinsic Value of European Assets Trust PLC (EAT.L) is
80.92 GBP. This EAT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 82.70 GBP, the upside of European Assets Trust PLC is
-2.10%.
The range of the Intrinsic Value is 64.28 - 110.40 GBP
80.92 GBP
Intrinsic Value
EAT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
64.28 - 110.40 |
80.92 |
-2.1% |
| DCF (Growth 10y) |
69.09 - 111.00 |
84.39 |
2.0% |
| DCF (EBITDA 5y) |
46.09 - 63.59 |
52.66 |
-36.3% |
| DCF (EBITDA 10y) |
56.71 - 75.48 |
64.09 |
-22.5% |
| Fair Value |
170.24 - 170.24 |
170.24 |
105.85% |
| P/E |
59.81 - 110.68 |
84.12 |
1.7% |
| EV/EBITDA |
35.70 - 77.82 |
50.73 |
-38.7% |
| EPV |
(20.95) - (25.15) |
(23.05) |
-127.9% |
| DDM - Stable |
44.99 - 102.20 |
73.59 |
-11.0% |
| DDM - Multi |
61.80 - 98.76 |
75.23 |
-9.0% |
EAT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
299.96 |
| Beta |
1.27 |
| Outstanding shares (mil) |
3.63 |
| Enterprise Value (mil) |
321.10 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.32% |
| Cost of Debt |
4.58% |
| WACC |
9.86% |