As of 2024-12-14, the Intrinsic Value of GCP Asset Backed Income Fund Ltd (GABI.L) is 59.82 GBP. This GABI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 76.00 GBP, the upside of GCP Asset Backed Income Fund Ltd is -21.30%.

The range of the Intrinsic Value is 49.16 - 78.30 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	49.16 - 78.30	59.82	-21.3%
DCF (Growth 10y)	52.48 - 78.52	62.10	-18.3%
DCF (EBITDA 5y)	29.52 - 41.07	34.57	-54.5%
DCF (EBITDA 10y)	38.26 - 49.44	43.11	-43.3%
Fair Value	78.73 - 78.73	78.73	3.59%
P/E	23.98 - 42.67	34.40	-54.7%
EV/EBITDA	25.54 - 54.45	36.90	-51.5%
EPV	63.10 - 75.67	69.39	-8.7%
DDM - Stable	27.41 - 56.32	41.86	-44.9%
DDM - Multi	31.03 - 41.90	35.28	-53.6%