As of 2025-05-05, the Intrinsic Value of SME Credit Realisation Fund Ltd (SCRF.L) is 4,004.31 GBP. This SCRF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.50 GBP, the upside of SME Credit Realisation Fund Ltd is 3,731.90%.
The range of the Intrinsic Value is 3,438.07 - 4,842.93 GBP
Based on its market price of 104.50 GBP and our intrinsic valuation, SME Credit Realisation Fund Ltd (SCRF.L) is undervalued by 3,731.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 3,438.07 - 4,842.93 | 4,004.31 | 3731.9% |
| DCF (Growth 10y) | 3,699.81 - 5,089.56 | 4,263.37 | 3979.8% |
| DCF (EBITDA 5y) | 2,090.76 - 2,723.60 | 2,376.41 | 2174.1% |
| DCF (EBITDA 10y) | 2,766.06 - 3,460.37 | 3,075.48 | 2843.0% |
| Fair Value | 1,395.43 - 1,395.43 | 1,395.43 | 1,235.34% |
| P/E | 2,366.65 - 4,833.48 | 3,394.11 | 3148.0% |
| EV/EBITDA | 1,181.66 - 3,703.74 | 2,342.20 | 2141.3% |
| EPV | 3,169.36 - 4,040.06 | 3,604.70 | 3349.5% |
| DDM - Stable | 1,302.54 - 2,648.60 | 1,975.56 | 1790.5% |
| DDM - Multi | 1,423.48 - 2,340.90 | 1,777.01 | 1600.5% |
| Market Cap (mil) | 5.91 |
| Beta | 0.88 |
| Outstanding shares (mil) | 0.06 |
| Enterprise Value (mil) | -4.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.74% |
| Cost of Debt | 5.00% |
| WACC | 8.87% |