As of 2024-12-13, 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
99.31 GBP
Intrinsic Value
KKVL.L Intrinsic Value - Valuation Summary
|
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) |
53.59 - 60.34 |
56.76 |
417.1% |
| DCF (EBITDA 10y) |
71.03 - 81.47 |
75.91 |
591.7% |
| Fair Value |
11.21 - 11.21 |
11.21 |
2.14% |
| P/E |
(185.79) - 21.95 |
(88.26) |
-904.2% |
| EV/EBITDA |
(121.93) - 53.70 |
(42.36) |
-486.0% |
| 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% |
KKVL.L Intrinsic Value - Key Valuation Metrics
| 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% |