As of 2024-12-13, the Intrinsic Value of European Opportunities Trust PLC (EOT.L) is 1,828.85 GBP. This EOT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 820.00 GBP, the upside of European Opportunities Trust PLC is 123.00%.

The range of the Intrinsic Value is 1,613.96 - 2,120.32 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,613.96 - 2,120.32	1,828.85	123.0%
DCF (Growth 10y)	1,892.67 - 2,462.22	2,135.62	160.4%
DCF (EBITDA 5y)	1,259.86 - 1,349.14	1,303.36	58.9%
DCF (EBITDA 10y)	1,627.57 - 1,827.22	1,723.12	110.1%
Fair Value	3,978.63 - 3,978.63	3,978.63	385.20%
P/E	827.55 - 827.55	827.55	0.9%
EV/EBITDA	812.05 - 817.10	814.58	-0.7%
EPV	637.81 - 775.22	706.51	-13.8%
DDM - Stable	899.83 - 1,536.49	1,218.16	48.6%
DDM - Multi	1,009.51 - 1,376.12	1,166.73	42.3%