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
176.30 GBP
Intrinsic Value
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% |