As of 2024-12-11, the Intrinsic Value of European Opportunities Trust PLC (JEO.L) is
166.75 GBP. This JEO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 714.00 GBP, the upside of European Opportunities Trust PLC is
-76.60%.
The range of the Intrinsic Value is 115.14 - 338.81 GBP
166.75 GBP
Intrinsic Value
JEO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.14 - 338.81 |
166.75 |
-76.6% |
| DCF (Growth 10y) |
121.44 - 330.25 |
170.07 |
-76.2% |
| DCF (EBITDA 5y) |
53.82 - 114.58 |
60.00 |
-91.6% |
| DCF (EBITDA 10y) |
72.56 - 131.53 |
80.44 |
-88.7% |
| Fair Value |
24.66 - 24.66 |
24.66 |
-96.55% |
| P/E |
23.58 - 126.05 |
39.94 |
-94.4% |
| EV/EBITDA |
23.91 - 104.41 |
34.25 |
-95.2% |
| EPV |
160.20 - 210.75 |
185.47 |
-74.0% |
| DDM - Stable |
54.57 - 215.01 |
134.79 |
-81.1% |
| DDM - Multi |
102.11 - 258.94 |
140.97 |
-80.3% |
JEO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
796.13 |
| Beta |
0.91 |
| Outstanding shares (mil) |
1.12 |
| Enterprise Value (mil) |
786.24 |
| Market risk premium |
5.34% |
| Cost of Equity |
8.20% |
| Cost of Debt |
5.50% |
| WACC |
7.97% |