As of 2024-12-12, the Intrinsic Value of Independent Investment Trust PLC (IIT.L) is 1,107.77 GBP. This IIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 428.00 GBP, the upside of Independent Investment Trust PLC is 158.80%.

The range of the Intrinsic Value is 979.70 - 1,285.73 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	979.70 - 1,285.73	1,107.77	158.8%
DCF (Growth 10y)	1,060.94 - 1,365.28	1,189.06	177.8%
DCF (EBITDA 5y)	658.07 - 1,051.80	754.24	76.2%
DCF (EBITDA 10y)	808.85 - 1,164.46	905.75	111.6%
Fair Value	3.90 - 3.90	3.90	-99.09%
P/E	570.56 - 1,224.05	845.89	97.6%
EV/EBITDA	370.39 - 759.23	506.92	18.4%
EPV	457.96 - 542.14	500.05	16.8%
DDM - Stable	310.78 - 578.94	444.86	3.9%
DDM - Multi	410.87 - 612.21	492.78	15.1%