As of 2025-11-18, the Intrinsic Value of North American Income Trust PLC (NAIT.L) is 825.95 GBP. This NAIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 358.00 GBP, the upside of North American Income Trust PLC is 130.70%.
The range of the Intrinsic Value is 723.28 - 966.33 GBP
Based on its market price of 358.00 GBP and our intrinsic valuation, North American Income Trust PLC (NAIT.L) is undervalued by 130.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 723.28 - 966.33 | 825.95 | 130.7% |
| DCF (Growth 10y) | 806.22 - 1,054.98 | 911.96 | 154.7% |
| DCF (EBITDA 5y) | 579.38 - 850.88 | 713.09 | 99.2% |
| DCF (EBITDA 10y) | 709.75 - 969.46 | 832.44 | 132.5% |
| Fair Value | 833.89 - 833.89 | 833.89 | 132.93% |
| P/E | 250.17 - 799.39 | 439.76 | 22.8% |
| EV/EBITDA | 163.80 - 557.41 | 363.23 | 1.5% |
| EPV | 586.93 - 726.89 | 656.91 | 83.5% |
| DDM - Stable | 185.36 - 327.90 | 256.63 | -28.3% |
| DDM - Multi | 549.12 - 750.43 | 633.84 | 77.1% |
| Market Cap (mil) | 417.14 |
| Beta | 1.13 |
| Outstanding shares (mil) | 1.17 |
| Enterprise Value (mil) | 447.51 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.38% |
| Cost of Debt | 5.00% |
| WACC | 10.79% |