Is LBOW.L undervalued or overvalued?

As of 2025-03-23, the Intrinsic Value of ICG Longbow Senior Secured UK Property Debt Investments Ltd (LBOW.L) is (691.84) GBP. This LBOW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 23.00 GBP, the upside of ICG Longbow Senior Secured UK Property Debt Investments Ltd is -3,108.00%. This means that LBOW.L is overvalued by 3,108.00%.

The range of the Intrinsic Value is (1,534.21) - (457.47) GBP

Note: result may not be accurate due to the invalid valuation result of DCF model.

	Range	Selected	Upside
a
DCF (Growth 5y)	(1,534.21) - (457.47)	(691.84)	-3108.0%
DCF (Growth 10y)	(455.34) - (1,383.06)	(658.53)	-2963.2%
DCF (EBITDA 5y)	(180.44) - (221.23)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(239.60) - (287.28)	(1,234.50)	-123450.0%
Fair Value	-50.03 - -50.03	-50.03	-317.51%
P/E	(147.68) - (142.27)	(144.58)	-728.6%
EV/EBITDA	(83.53) - (68.72)	(82.98)	-460.8%
EPV	64.01 - 78.42	71.21	209.6%
DDM - Stable	(91.63) - (335.95)	(213.79)	-1029.5%
DDM - Multi	(213.77) - (619.61)	(319.09)	-1487.4%