NAIT.L
North American Income Trust PLC
Price:  
334.00 
GBP
Volume:  
290,571.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NAIT.L Intrinsic Value

-47.20 %
Upside

As of 2024-12-12, the Intrinsic Value of North American Income Trust PLC (NAIT.L) is 176.30 GBP. This NAIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 334.00 GBP, the upside of North American Income Trust PLC is -47.20%.

The range of the Intrinsic Value is 139.66 - 238.64 GBP

334.00 GBP
Stock Price
176.30 GBP
Intrinsic Value
Intrinsic Value Details

NAIT.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 139.66 - 238.64 176.30 -47.2%
DCF (Growth 10y) 157.16 - 250.99 192.30 -42.4%
DCF (EBITDA 5y) 76.28 - 118.97 95.97 -71.3%
DCF (EBITDA 10y) 112.30 - 156.96 132.39 -60.4%
Fair Value 1,080.25 - 1,080.25 1,080.25 223.43%
P/E 119.23 - 319.75 221.94 -33.6%
EV/EBITDA 98.71 - 256.79 159.65 -52.2%
EPV 564.31 - 713.56 638.94 91.3%
DDM - Stable 274.93 - 599.85 437.39 31.0%
DDM - Multi 122.59 - 201.28 151.82 -54.5%

NAIT.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 421.59
Beta 1.13
Outstanding shares (mil) 1.26
Enterprise Value (mil) 453.77
Market risk premium 5.98%
Cost of Equity 10.74%
Cost of Debt 5.00%
WACC 10.22%