As of 2025-07-03, the Intrinsic Value of Schroder Asiapacific Fund PLC (SDP.L) is 1,402.78 GBP. This SDP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 562.00 GBP, the upside of Schroder Asiapacific Fund PLC is 149.60%.
The range of the Intrinsic Value is 1,183.14 - 1,737.09 GBP
Based on its market price of 562.00 GBP and our intrinsic valuation, Schroder Asiapacific Fund PLC (SDP.L) is undervalued by 149.60%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 1,183.14 - 1,737.09 | 1,402.78 | 149.6% |
DCF (Growth 10y) | 1,297.60 - 1,861.95 | 1,522.74 | 171.0% |
DCF (EBITDA 5y) | 750.97 - 1,325.90 | 798.53 | 42.1% |
DCF (EBITDA 10y) | 993.54 - 1,537.49 | 1,073.90 | 91.1% |
Fair Value | -4.35 - -4.35 | -4.35 | -100.77% |
P/E | 741.31 - 1,500.16 | 1,074.68 | 91.2% |
EV/EBITDA | 612.48 - 2,438.13 | 889.80 | 58.3% |
EPV | 669.34 - 886.33 | 777.83 | 38.4% |
DDM - Stable | 1,637.23 - 3,208.26 | 2,422.74 | 331.1% |
DDM - Multi | 832.83 - 1,307.52 | 1,020.50 | 81.6% |
Market Cap (mil) | 735.24 |
Beta | 0.77 |
Outstanding shares (mil) | 1.31 |
Enterprise Value (mil) | 735.24 |
Market risk premium | 5.34% |
Cost of Equity | 9.21% |
Cost of Debt | 4.25% |
WACC | 9.13% |