As of 2025-05-30, the Intrinsic Value of Northern Venture Trust PLC (NVT.L) is 37.95 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 -33.40%.
The range of the Intrinsic Value is 33.31 - 46.62 GBP
Based on its market price of 57.00 GBP and our intrinsic valuation, Northern Venture Trust PLC (NVT.L) is overvalued by 33.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 33.31 - 46.62 | 37.95 | -33.4% |
| DCF (Growth 10y) | 34.57 - 46.57 | 38.78 | -32.0% |
| DCF (EBITDA 5y) | 30.69 - 38.49 | 33.11 | -41.9% |
| DCF (EBITDA 10y) | 32.53 - 39.85 | 34.91 | -38.8% |
| Fair Value | 36.03 - 36.03 | 36.03 | -36.80% |
| P/E | 12.74 - 54.91 | 24.86 | -56.4% |
| EV/EBITDA | 28.91 - 66.03 | 41.37 | -27.4% |
| EPV | 0.05 - (2.92) | (1.43) | -102.5% |
| DDM - Stable | 9.13 - 20.04 | 14.58 | -74.4% |
| DDM - Multi | 12.96 - 18.87 | 15.16 | -73.4% |
| Market Cap (mil) | 126.97 |
| Beta | 0.23 |
| Outstanding shares (mil) | 2.23 |
| Enterprise Value (mil) | 92.24 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.76% |
| Cost of Debt | 5.00% |
| WACC | 7.41% |