As of 2025-07-13, the Intrinsic Value of Northern 3 VCT PLC (NTN.L) is 69.92 GBP. This NTN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 85.50 GBP, the upside of Northern 3 VCT PLC is -18.20%.
The range of the Intrinsic Value is 61.69 - 82.95 GBP
Based on its market price of 85.50 GBP and our intrinsic valuation, Northern 3 VCT PLC (NTN.L) is overvalued by 18.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 61.69 - 82.95 | 69.92 | -18.2% |
| DCF (Growth 10y) | 65.26 - 84.25 | 72.69 | -15.0% |
| DCF (EBITDA 5y) | 63.89 - 79.59 | 74.00 | -13.5% |
| DCF (EBITDA 10y) | 66.82 - 81.64 | 75.68 | -11.5% |
| Fair Value | 23.43 - 23.43 | 23.43 | -72.60% |
| P/E | 63.48 - 115.64 | 76.01 | -11.1% |
| EV/EBITDA | 60.70 - 79.74 | 73.08 | -14.5% |
| EPV | 5.65 - 3.84 | 4.74 | -94.5% |
| DDM - Stable | 21.10 - 39.58 | 30.34 | -64.5% |
| DDM - Multi | 24.57 - 32.93 | 27.99 | -67.3% |
| Market Cap (mil) | 126.93 |
| Beta | 0.23 |
| Outstanding shares (mil) | 1.48 |
| Enterprise Value (mil) | 102.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 15.10% |
| Cost of Debt | 5.00% |
| WACC | 9.58% |