As of 2025-05-16, 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
Based on its market price of 428.00 GBP and our intrinsic valuation, Independent Investment Trust PLC (IIT.L) is undervalued by 158.80%.
| 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) | 638.22 - 722.43 | 670.93 | 56.8% |
| DCF (EBITDA 10y) | 794.82 - 911.61 | 844.39 | 97.3% |
| Fair Value | 3.90 - 3.90 | 3.90 | -99.09% |
| P/E | 499.24 - 937.11 | 680.03 | 58.9% |
| EV/EBITDA | 346.66 - 452.93 | 398.99 | -6.8% |
| 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% |
| Market Cap (mil) | 224.50 |
| Beta | 1.12 |
| Outstanding shares (mil) | 0.52 |
| Enterprise Value (mil) | 224.50 |
| Market risk premium | 5.34% |
| Cost of Equity | 13.04% |
| Cost of Debt | 5.00% |
| WACC | 9.02% |