As of 2024-12-11, the Intrinsic Value of Liontrust Asset Management PLC (LIO.L) is 80.65 GBP. This LIO.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 489.00 GBP, the upside of Liontrust Asset Management PLC is -83.50%.

The range of the Intrinsic Value is 83.44 - 77.85 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	(676.63) - (136.52)	(272.60)	-155.7%
DCF (Growth 10y)	(38.19) - (298.94)	(105.13)	-121.5%
DCF (EBITDA 5y)	83.44 - 77.85	80.65	-83.5%
DCF (EBITDA 10y)	53.00 - 42.78	48.12	-90.2%
Fair Value	-52.48 - -52.48	-52.48	-110.73%
P/E	(50.29) - 0.20	(27.69)	-105.7%
EV/EBITDA	767.55 - 1,322.58	957.70	95.8%
EPV	1,470.92 - 1,918.12	1,694.52	246.5%
DDM - Stable	(57.49) - (218.17)	(137.83)	-128.2%
DDM - Multi	23.20 - 70.05	35.06	-92.8%