As of 2024-12-13, the Intrinsic Value of Schroder BSC Social Impact Trust PLC (SBSI.L) is
27.00 GBP. This SBSI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 77.00 GBP, the upside of Schroder BSC Social Impact Trust PLC is
-64.90%.
The range of the Intrinsic Value is 16.26 - 118.36 GBP
27.00 GBP
Intrinsic Value
SBSI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.26 - 118.36 |
27.00 |
-64.9% |
| DCF (Growth 10y) |
16.85 - 115.78 |
27.28 |
-64.6% |
| Fair Value |
-3.73 - -3.73 |
-3.73 |
-104.84% |
| P/E |
77.00 - 77.00 |
77.00 |
-0.0% |
| EV/EBITDA |
77.01 - 77.01 |
77.01 |
0.0% |
| EPV |
40.58 - 45.58 |
43.08 |
-44.1% |
| DDM - Stable |
(16.30) - (90.74) |
(53.52) |
-169.5% |
| DDM - Multi |
7.49 - 32.38 |
12.16 |
-84.2% |
SBSI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
63.42 |
| Beta |
-0.13 |
| Outstanding shares (mil) |
0.82 |
| Enterprise Value (mil) |
61.88 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.62% |
| Cost of Debt |
5.00% |
| WACC |
4.83% |