As of 2025-11-17, the Intrinsic Value of GCP Asset Backed Income Fund Ltd (GABI.L) is (41.01) GBP. This GABI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.00 GBP, the upside of GCP Asset Backed Income Fund Ltd is -161.20%.
The range of the Intrinsic Value is (72.63) - (28.02) GBP
Based on its market price of 67.00 GBP and our intrinsic valuation, GCP Asset Backed Income Fund Ltd (GABI.L) is overvalued by 161.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (72.63) - (28.02) | (41.01) | -161.2% |
| DCF (Growth 10y) | (27.24) - (63.79) | (37.97) | -156.7% |
| DCF (EBITDA 5y) | (8.34) - (18.36) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (13.16) - (22.03) | (1,234.50) | -123450.0% |
| Fair Value | -22.12 - -22.12 | -22.12 | -133.02% |
| P/E | (30.35) - (29.38) | (30.31) | -145.2% |
| EV/EBITDA | (13.32) - (20.22) | (15.82) | -123.6% |
| EPV | 56.28 - 66.55 | 61.41 | -8.3% |
| DDM - Stable | (28.03) - (67.32) | (47.67) | -171.2% |
| DDM - Multi | (13.33) - (25.30) | (17.50) | -126.1% |
| Market Cap (mil) | 144.67 |
| Beta | 0.92 |
| Outstanding shares (mil) | 2.16 |
| Enterprise Value (mil) | 128.91 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.48% |
| Cost of Debt | 5.00% |
| WACC | 8.27% |