As of 2024-12-12, the Intrinsic Value of Henderson International Income Trust PLC (HINT.L) is 43.10 GBP. This HINT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 165.00 GBP, the upside of Henderson International Income Trust PLC is -73.90%.

The range of the Intrinsic Value is 31.51 - 67.97 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	31.51 - 67.97	43.10	-73.9%
DCF (Growth 10y)	33.90 - 66.97	44.52	-73.0%
DCF (EBITDA 5y)	21.29 - 37.77	25.95	-84.3%
DCF (EBITDA 10y)	25.72 - 41.06	30.37	-81.6%
Fair Value	161.92 - 161.92	161.92	-1.87%
P/E	17.02 - 104.15	53.42	-67.6%
EV/EBITDA	9.84 - 93.25	37.07	-77.5%
EPV	105.04 - 130.33	117.69	-28.7%
DDM - Stable	57.55 - 152.89	105.22	-36.2%
DDM - Multi	32.22 - 59.47	41.15	-75.1%