As of 2024-12-13, the Intrinsic Value of Martin Currie Global Portfolio Trust PLC (MNP.L) is
326.07 GBP. This MNP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 375.00 GBP, the upside of Martin Currie Global Portfolio Trust PLC is
-13.00%.
The range of the Intrinsic Value is 259.53 - 445.33 GBP
326.07 GBP
Intrinsic Value
MNP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
259.53 - 445.33 |
326.07 |
-13.0% |
| DCF (Growth 10y) |
281.74 - 453.18 |
343.91 |
-8.3% |
| DCF (EBITDA 5y) |
137.42 - 266.09 |
166.42 |
-55.6% |
| DCF (EBITDA 10y) |
198.11 - 315.57 |
228.17 |
-39.2% |
| Fair Value |
668.22 - 668.22 |
668.22 |
78.19% |
| P/E |
189.24 - 401.94 |
253.82 |
-32.3% |
| EV/EBITDA |
67.68 - 448.84 |
254.11 |
-32.2% |
| EPV |
34.26 - 48.07 |
41.16 |
-89.0% |
| DDM - Stable |
178.88 - 412.25 |
295.57 |
-21.2% |
| DDM - Multi |
197.20 - 349.36 |
251.73 |
-32.9% |
MNP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
222.39 |
| Beta |
0.73 |
| Outstanding shares (mil) |
0.59 |
| Enterprise Value (mil) |
230.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.15% |
| Cost of Debt |
4.58% |
| WACC |
9.90% |