As of 2024-12-15, the Intrinsic Value of Keystone Investment Trust PLC (KPC.L) is 129.74 GBP. This KPC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 254.00 GBP, the upside of Keystone Investment Trust PLC is -48.90%.

The range of the Intrinsic Value is 103.90 - 172.24 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	103.90 - 172.24	129.74	-48.9%
DCF (Growth 10y)	111.56 - 171.61	134.55	-47.0%
DCF (EBITDA 5y)	294.78 - 321.43	307.76	21.2%
DCF (EBITDA 10y)	236.30 - 279.03	256.64	1.0%
Fair Value	40.20 - 40.20	40.20	-84.17%
P/E	253.76 - 254.05	253.90	-0.0%
EV/EBITDA	253.68 - 253.84	253.76	-0.1%
EPV	(132.96) - (154.87)	(143.91)	-156.7%
DDM - Stable	49.41 - 101.68	75.55	-70.3%
DDM - Multi	81.67 - 129.90	100.23	-60.5%