As of 2025-07-06, the Intrinsic Value of Northern Venture Trust PLC (NVT.L) is 76.03 GBP. This NVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.50 GBP, the upside of Northern Venture Trust PLC is 30.00%.
The range of the Intrinsic Value is 63.01 - 100.38 GBP
Based on its market price of 58.50 GBP and our intrinsic valuation, Northern Venture Trust PLC (NVT.L) is undervalued by 30.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.01 - 100.38 | 76.03 | 30.0% |
| DCF (Growth 10y) | 67.52 - 102.10 | 79.66 | 36.2% |
| DCF (EBITDA 5y) | 56.30 - 67.90 | 64.26 | 9.8% |
| DCF (EBITDA 10y) | 62.08 - 74.46 | 69.87 | 19.4% |
| Fair Value | 98.28 - 98.28 | 98.28 | 67.99% |
| P/E | 34.34 - 48.44 | 41.13 | -29.7% |
| EV/EBITDA | 48.43 - 77.12 | 60.59 | 3.6% |
| EPV | 28.52 - 31.72 | 30.12 | -48.5% |
| DDM - Stable | 24.90 - 54.68 | 39.79 | -32.0% |
| DDM - Multi | 28.20 - 44.64 | 34.30 | -41.4% |
| Market Cap (mil) | 126.21 |
| Beta | 0.23 |
| Outstanding shares (mil) | 2.16 |
| Enterprise Value (mil) | 100.77 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |