As of 2025-11-18, the Intrinsic Value of Invesco Perpetual UK Smaller Companies Investment Trust PLC (IPU.L) is 508.99 GBP. This IPU.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 369.00 GBP, the upside of Invesco Perpetual UK Smaller Companies Investment Trust PLC is 37.90%.
The range of the Intrinsic Value is 407.25 - 680.32 GBP
Based on its market price of 369.00 GBP and our intrinsic valuation, Invesco Perpetual UK Smaller Companies Investment Trust PLC (IPU.L) is undervalued by 37.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 407.25 - 680.32 | 508.99 | 37.9% |
| DCF (Growth 10y) | 430.80 - 696.37 | 530.47 | 43.8% |
| DCF (EBITDA 5y) | 271.04 - 368.47 | 318.47 | -13.7% |
| DCF (EBITDA 10y) | 344.56 - 465.01 | 400.14 | 8.4% |
| Fair Value | 2,329.24 - 2,329.24 | 2,329.24 | 531.23% |
| P/E | 120.40 - 564.61 | 312.09 | -15.4% |
| EV/EBITDA | 250.24 - 479.96 | 351.78 | -4.7% |
| EPV | (68.61) - (85.66) | (77.13) | -120.9% |
| DDM - Stable | 573.03 - 1,246.23 | 909.63 | 146.5% |
| DDM - Multi | 304.49 - 527.20 | 387.01 | 4.9% |
| Market Cap (mil) | 105.04 |
| Beta | 1.37 |
| Outstanding shares (mil) | 0.28 |
| Enterprise Value (mil) | 113.22 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.05% |
| Cost of Debt | 4.58% |
| WACC | 9.57% |