As of 2026-04-03, the Intrinsic Value of Scottish Investment Trust PLC (SCIN.L) is 797.01 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 -10.90%.
The range of the Intrinsic Value is 654.18 - 1,040.52 GBP
Based on its market price of 895.00 GBP and our intrinsic valuation, Scottish Investment Trust PLC (SCIN.L) is overvalued by 10.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 654.18 - 1,040.52 | 797.01 | -10.9% |
| DCF (Growth 10y) | 709.39 - 1,064.09 | 842.03 | -5.9% |
| DCF (EBITDA 5y) | 581.83 - 698.58 | 661.98 | -26.0% |
| DCF (EBITDA 10y) | 657.74 - 799.35 | 741.62 | -17.1% |
| Fair Value | 296.07 - 296.07 | 296.07 | -66.92% |
| P/E | 484.38 - 829.33 | 639.74 | -28.5% |
| EV/EBITDA | 494.29 - 647.09 | 594.17 | -33.6% |
| EPV | 148.91 - 184.03 | 166.47 | -81.4% |
| DDM - Stable | 387.21 - 838.40 | 612.80 | -31.5% |
| DDM - Multi | 461.00 - 753.30 | 570.08 | -36.3% |
| 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 | 10.53% |
| Cost of Debt | 5.35% |
| WACC | 9.85% |