As of 2024-12-12, the Intrinsic Value of Investment Company PLC (THE) (INV.L) is 894.93 GBP. This INV.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 383.00 GBP, the upside of Investment Company PLC (THE) is 133.70%.

The range of the Intrinsic Value is 738.67 - 1,148.58 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	738.67 - 1,148.58	894.93	133.7%
DCF (Growth 10y)	808.70 - 1,228.93	969.81	153.2%
DCF (EBITDA 5y)	508.06 - 629.68	560.73	46.4%
DCF (EBITDA 10y)	635.75 - 794.56	705.10	84.1%
Fair Value	282.93 - 282.93	282.93	-26.13%
P/E	240.11 - 568.11	318.30	-16.9%
EV/EBITDA	222.07 - 437.73	338.30	-11.7%
EPV	307.76 - 416.85	362.30	-5.4%
DDM - Stable	312.24 - 745.58	528.91	38.1%
DDM - Multi	323.54 - 661.82	440.85	15.1%