As of 2024-12-14, the Intrinsic Value of Lindsell Train Investment Trust PLC (LTI.L) is
381.18 GBP. This LTI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 789.00 GBP, the upside of Lindsell Train Investment Trust PLC is
-51.70%.
The range of the Intrinsic Value is 303.95 - 533.97 GBP
381.18 GBP
Intrinsic Value
LTI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
303.95 - 533.97 |
381.18 |
-51.7% |
| DCF (Growth 10y) |
314.35 - 516.09 |
382.97 |
-51.5% |
| DCF (EBITDA 5y) |
209.55 - 282.83 |
249.41 |
-68.4% |
| DCF (EBITDA 10y) |
250.04 - 325.29 |
288.20 |
-63.5% |
| Fair Value |
524.37 - 524.37 |
524.37 |
-33.54% |
| P/E |
77.70 - 205.14 |
134.54 |
-82.9% |
| EV/EBITDA |
144.82 - 223.44 |
189.83 |
-75.9% |
| EPV |
70.93 - 82.47 |
76.70 |
-90.3% |
| DDM - Stable |
99.27 - 236.91 |
168.09 |
-78.7% |
| DDM - Multi |
232.52 - 340.39 |
271.41 |
-65.6% |
LTI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
157.80 |
| Beta |
0.67 |
| Outstanding shares (mil) |
0.20 |
| Enterprise Value (mil) |
151.77 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.38% |
| Cost of Debt |
5.00% |
| WACC |
9.65% |