As of 2025-07-03, the Intrinsic Value of Edinburgh Worldwide Investment Trust PLC (EWI.L) is 232.63 GBP. This EWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.80 GBP, the upside of Edinburgh Worldwide Investment Trust PLC is 30.80%.
The range of the Intrinsic Value is 200.44 - 279.64 GBP
Based on its market price of 177.80 GBP and our intrinsic valuation, Edinburgh Worldwide Investment Trust PLC (EWI.L) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 200.44 - 279.64 | 232.63 | 30.8% |
| DCF (Growth 10y) | 219.23 - 300.98 | 252.68 | 42.1% |
| DCF (EBITDA 5y) | 146.51 - 209.15 | 173.73 | -2.3% |
| DCF (EBITDA 10y) | 184.44 - 249.07 | 212.11 | 19.3% |
| Fair Value | 518.25 - 518.25 | 518.25 | 191.48% |
| P/E | 143.87 - 171.04 | 159.94 | -10.0% |
| EV/EBITDA | 89.15 - 161.22 | 135.66 | -23.7% |
| EPV | (469.51) - (617.07) | (543.29) | -405.6% |
| DDM - Stable | 106.41 - 200.38 | 153.39 | -13.7% |
| DDM - Multi | 110.92 - 172.08 | 135.61 | -23.7% |
| Market Cap (mil) | 614.80 |
| Beta | 0.88 |
| Outstanding shares (mil) | 3.46 |
| Enterprise Value (mil) | 592.02 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.97% |
| Cost of Debt | 4.46% |
| WACC | 10.97% |