As of 2025-11-17, the Intrinsic Value of Global Smaller Companies Trust PLC (GSCT.L) is (132.06) GBP. This GSCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 167.40 GBP, the upside of Global Smaller Companies Trust PLC is -178.90%.
The range of the Intrinsic Value is (177.74) - (107.43) GBP
Based on its market price of 167.40 GBP and our intrinsic valuation, Global Smaller Companies Trust PLC (GSCT.L) is overvalued by 178.90%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (177.74) - (107.43) | (132.06) | -178.9% |
| DCF (Growth 10y) | (108.31) - (166.74) | (129.09) | -177.1% |
| DCF (EBITDA 5y) | (88.40) - (104.69) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (96.66) - (116.11) | (1,234.50) | -123450.0% |
| Fair Value | -127.50 - -127.50 | -127.50 | -176.17% |
| P/E | (102.39) - (105.52) | (104.74) | -162.6% |
| EV/EBITDA | (81.25) - (90.42) | (90.27) | -153.9% |
| EPV | (4.12) - (2.95) | (3.54) | -102.1% |
| DDM - Stable | (66.32) - (155.23) | (110.77) | -166.2% |
| DDM - Multi | (60.41) - (112.12) | (78.74) | -147.0% |
| Market Cap (mil) | 728.17 |
| Beta | 1.41 |
| Outstanding shares (mil) | 4.35 |
| Enterprise Value (mil) | 766.73 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.00% |
| Cost of Debt | 4.29% |
| WACC | 11.49% |