As of 2025-10-29, the Intrinsic Value of Oxford Technology 2 Venture Capital Trust PLC (OXH.L) is 53.72 GBP. This OXH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.00 GBP, the upside of Oxford Technology 2 Venture Capital Trust PLC is 795.30%.
The range of the Intrinsic Value is 45.65 - 65.72 GBP
Based on its market price of 6.00 GBP and our intrinsic valuation, Oxford Technology 2 Venture Capital Trust PLC (OXH.L) is undervalued by 795.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.65 - 65.72 | 53.72 | 795.3% |
| DCF (Growth 10y) | 50.86 - 71.61 | 59.24 | 887.4% |
| DCF (EBITDA 5y) | 77.49 - 86.08 | 81.66 | 1260.9% |
| DCF (EBITDA 10y) | 74.63 - 88.35 | 81.13 | 1252.1% |
| Fair Value | -11.14 - -11.14 | -11.14 | -285.69% |
| P/E | (34.54) - 140.84 | 36.88 | 514.7% |
| EV/EBITDA | (39.42) - 179.21 | 52.12 | 768.7% |
| EPV | (23.64) - (30.42) | (27.03) | -550.5% |
| DDM - Stable | (10.58) - (20.98) | (15.78) | -363.0% |
| DDM - Multi | 19.08 - 31.18 | 23.81 | 296.8% |
| Market Cap (mil) | 3.60 |
| Beta | 0.01 |
| Outstanding shares (mil) | 0.60 |
| Enterprise Value (mil) | 3.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.65% |
| Cost of Debt | 5.00% |
| WACC | 8.35% |