As of 2024-12-12, the Intrinsic Value of Northern Venture Trust PLC (NVT.L) is 42.54 GBP. This NVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.00 GBP, the upside of Northern Venture Trust PLC is -25.40%.

The range of the Intrinsic Value is 37.17 - 52.56 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	37.17 - 52.56	42.54	-25.4%
DCF (Growth 10y)	38.44 - 52.16	43.26	-24.1%
DCF (EBITDA 5y)	37.50 - 46.98	42.42	-25.6%
DCF (EBITDA 10y)	38.68 - 47.59	43.16	-24.3%
Fair Value	41.48 - 41.48	41.48	-27.23%
P/E	19.28 - 47.20	35.45	-37.8%
EV/EBITDA	36.00 - 58.46	48.24	-15.4%
EPV	(1.69) - (5.08)	(3.38)	-105.9%
DDM - Stable	10.57 - 23.21	16.89	-70.4%
DDM - Multi	16.13 - 23.01	18.71	-67.2%