As of 2024-12-12, the Intrinsic Value of Edinburgh Investment Trust PLC (EDIN.L) is
989.57 GBP. This EDIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 755.00 GBP, the upside of Edinburgh Investment Trust PLC is
31.10%.
The range of the Intrinsic Value is 798.29 - 1,321.12 GBP
989.57 GBP
Intrinsic Value
EDIN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
798.29 - 1,321.12 |
989.57 |
31.1% |
| DCF (Growth 10y) |
849.28 - 1,325.76 |
1,026.35 |
35.9% |
| DCF (EBITDA 5y) |
598.73 - 707.61 |
633.45 |
-16.1% |
| DCF (EBITDA 10y) |
725.75 - 889.18 |
790.13 |
4.7% |
| Fair Value |
468.39 - 468.39 |
468.39 |
-37.96% |
| P/E |
548.95 - 703.31 |
614.67 |
-18.6% |
| EV/EBITDA |
396.84 - 593.57 |
439.37 |
-41.8% |
| EPV |
506.41 - 684.99 |
595.70 |
-21.1% |
| DDM - Stable |
516.99 - 1,127.12 |
822.05 |
8.9% |
| DDM - Multi |
588.90 - 977.63 |
733.33 |
-2.9% |
EDIN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,061.48 |
| Beta |
1.19 |
| Outstanding shares (mil) |
1.41 |
| Enterprise Value (mil) |
1,145.16 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.08% |
| Cost of Debt |
5.77% |
| WACC |
11.44% |