As of 2025-05-16, the Intrinsic Value of KKV Secured Loan Fund Limited (KKVL.L) is 99.31 GBP. This KKVL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.98 GBP, the upside of KKV Secured Loan Fund Limited is 804.90%.
The range of the Intrinsic Value is 84.85 - 120.91 GBP
Based on its market price of 10.98 GBP and our intrinsic valuation, KKV Secured Loan Fund Limited (KKVL.L) is undervalued by 804.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 84.85 - 120.91 | 99.31 | 804.9% |
| DCF (Growth 10y) | 96.43 - 134.81 | 111.89 | 919.5% |
| DCF (EBITDA 5y) | 55.75 - 65.11 | 61.09 | 456.6% |
| DCF (EBITDA 10y) | 72.78 - 85.68 | 79.57 | 625.0% |
| Fair Value | 11.21 - 11.21 | 11.21 | 2.14% |
| P/E | (168.35) - 18.71 | (86.93) | -892.1% |
| EV/EBITDA | (133.44) - 49.92 | (54.24) | -594.2% |
| EPV | 47.59 - 59.17 | 53.38 | 386.3% |
| DDM - Stable | (189.39) - (380.21) | (284.80) | -2695.0% |
| DDM - Multi | 12.79 - 21.27 | 16.09 | 46.6% |
| Market Cap (mil) | 68.32 |
| Beta | 1.72 |
| Outstanding shares (mil) | 6.22 |
| Enterprise Value (mil) | 42.97 |
| Market risk premium | 5.34% |
| Cost of Equity | 10.67% |
| Cost of Debt | 5.00% |
| WACC | 7.36% |