As of 2024-12-15, the Intrinsic Value of European Smaller Companies Trust PLC (ESCT.L) is
126.46 GBP. This ESCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 170.40 GBP, the upside of European Smaller Companies Trust PLC is
-25.80%.
The range of the Intrinsic Value is 105.30 - 157.98 GBP
126.46 GBP
Intrinsic Value
ESCT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
105.30 - 157.98 |
126.46 |
-25.8% |
| DCF (Growth 10y) |
115.10 - 161.63 |
134.04 |
-21.3% |
| DCF (EBITDA 5y) |
119.49 - 130.05 |
124.64 |
-26.9% |
| DCF (EBITDA 10y) |
123.70 - 142.74 |
132.80 |
-22.1% |
| Fair Value |
512.67 - 512.67 |
512.67 |
200.86% |
| P/E |
170.21 - 170.44 |
170.32 |
-0.0% |
| EV/EBITDA |
170.04 - 171.17 |
170.61 |
0.1% |
| EPV |
155.89 - 190.75 |
173.32 |
1.7% |
| DDM - Stable |
103.11 - 194.29 |
148.70 |
-12.7% |
| DDM - Multi |
85.88 - 123.07 |
100.99 |
-40.7% |
ESCT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
653.77 |
| Beta |
1.63 |
| Outstanding shares (mil) |
3.84 |
| Enterprise Value (mil) |
754.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.71% |
| Cost of Debt |
4.29% |
| WACC |
12.54% |