LBOW.L
ICG Longbow Senior Secured UK Property Debt Investments Ltd
Price:  
17.45 
GBP
Volume:  
93,209.00
Guernsey | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LBOW.L Intrinsic Value

-416.40 %
Upside

What is the intrinsic value of LBOW.L?

As of 2025-07-07, the Intrinsic Value of ICG Longbow Senior Secured UK Property Debt Investments Ltd (LBOW.L) is (55.21) GBP. This LBOW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17.45 GBP, the upside of ICG Longbow Senior Secured UK Property Debt Investments Ltd is -416.40%.

The range of the Intrinsic Value is (173.86) - (33.31) GBP

Is LBOW.L undervalued or overvalued?

Based on its market price of 17.45 GBP and our intrinsic valuation, ICG Longbow Senior Secured UK Property Debt Investments Ltd (LBOW.L) is overvalued by 416.40%.

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

17.45 GBP
Stock Price
(55.21) GBP
Intrinsic Value
Intrinsic Value Details

LBOW.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (173.86) - (33.31) (55.21) -416.4%
DCF (Growth 10y) (34.23) - (162.38) (54.35) -411.5%
DCF (EBITDA 5y) (15.80) - (22.37) (1,234.50) -123450.0%
DCF (EBITDA 10y) (20.09) - (27.74) (1,234.50) -123450.0%
Fair Value -10.54 - -10.54 -10.54 -160.39%
P/E (30.35) - (34.27) (32.83) -288.1%
EV/EBITDA (27.54) - (16.92) (23.51) -234.7%
EPV 28.63 - 37.84 33.24 90.5%
DDM - Stable (16.62) - (68.26) (42.44) -343.2%
DDM - Multi (13.64) - (46.06) (21.35) -222.3%

LBOW.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 27.29
Beta 0.83
Outstanding shares (mil) 1.56
Enterprise Value (mil) 24.09
Market risk premium 5.98%
Cost of Equity 9.83%
Cost of Debt 5.00%
WACC 6.94%