As of 2024-12-13, the Intrinsic Value of Scottish Investment Trust PLC (SCIN.L) is
799.40 GBP. This SCIN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 895.00 GBP, the upside of Scottish Investment Trust PLC is
-10.70%.
The range of the Intrinsic Value is 659.81 - 1,033.70 GBP
799.40 GBP
Intrinsic Value
SCIN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
659.81 - 1,033.70 |
799.40 |
-10.7% |
| DCF (Growth 10y) |
715.60 - 1,057.19 |
844.56 |
-5.6% |
| DCF (EBITDA 5y) |
422.69 - 515.86 |
476.49 |
-46.8% |
| DCF (EBITDA 10y) |
548.62 - 658.42 |
606.73 |
-32.2% |
| Fair Value |
296.07 - 296.07 |
296.07 |
-66.92% |
| P/E |
347.00 - 531.66 |
376.56 |
-57.9% |
| EV/EBITDA |
271.78 - 363.00 |
321.07 |
-64.1% |
| EPV |
150.10 - 183.22 |
166.66 |
-81.4% |
| DDM - Stable |
390.87 - 832.53 |
611.70 |
-31.7% |
| DDM - Multi |
465.81 - 747.69 |
572.09 |
-36.1% |
SCIN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
598.87 |
| Beta |
0.83 |
| Outstanding shares (mil) |
0.67 |
| Enterprise Value (mil) |
596.84 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.50% |
| Cost of Debt |
5.35% |
| WACC |
9.83% |