As of 2024-12-13, the Intrinsic Value of Edinburgh Worldwide Investment Trust PLC (EWI.L) is
444.22 GBP. This EWI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 198.00 GBP, the upside of Edinburgh Worldwide Investment Trust PLC is
124.40%.
The range of the Intrinsic Value is 382.50 - 533.46 GBP
444.22 GBP
Intrinsic Value
EWI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
382.50 - 533.46 |
444.22 |
124.4% |
| DCF (Growth 10y) |
423.93 - 581.44 |
488.74 |
146.8% |
| DCF (EBITDA 5y) |
283.85 - 372.24 |
324.62 |
63.9% |
| DCF (EBITDA 10y) |
360.02 - 462.26 |
406.01 |
105.1% |
| Fair Value |
-656.38 - -656.38 |
-656.38 |
-431.51% |
| P/E |
(199.01) - 538.83 |
88.04 |
-55.5% |
| EV/EBITDA |
(111.01) - 311.48 |
62.72 |
-68.3% |
| EPV |
(418.78) - (545.21) |
(482.00) |
-343.4% |
| DDM - Stable |
(134.66) - (243.02) |
(188.84) |
-195.4% |
| DDM - Multi |
235.51 - 342.36 |
279.83 |
41.3% |
EWI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
656.32 |
| Beta |
0.88 |
| Outstanding shares (mil) |
3.31 |
| Enterprise Value (mil) |
648.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.19% |
| Cost of Debt |
5.50% |
| WACC |
11.24% |