As of 2024-12-14, the Intrinsic Value of Schroder Asiapacific Fund PLC (SDP.L) is
1,292.81 GBP. This SDP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 550.00 GBP, the upside of Schroder Asiapacific Fund PLC is
135.10%.
The range of the Intrinsic Value is 1,090.39 - 1,600.92 GBP
1,292.81 GBP
Intrinsic Value
SDP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1,090.39 - 1,600.92 |
1,292.81 |
135.1% |
| DCF (Growth 10y) |
1,195.87 - 1,715.99 |
1,403.37 |
155.2% |
| DCF (EBITDA 5y) |
735.75 - 1,123.17 |
902.58 |
64.1% |
| DCF (EBITDA 10y) |
946.04 - 1,339.57 |
1,112.72 |
102.3% |
| Fair Value |
-4.35 - -4.35 |
-4.35 |
-100.79% |
| P/E |
703.41 - 943.94 |
813.57 |
47.9% |
| EV/EBITDA |
530.51 - 1,972.53 |
1,027.15 |
86.8% |
| EPV |
616.87 - 816.85 |
716.86 |
30.3% |
| DDM - Stable |
1,508.89 - 2,956.76 |
2,232.82 |
306.0% |
| DDM - Multi |
767.54 - 1,205.02 |
940.50 |
71.0% |
SDP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
780.75 |
| Beta |
0.77 |
| Outstanding shares (mil) |
1.42 |
| Enterprise Value (mil) |
780.75 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.21% |
| Cost of Debt |
4.25% |
| WACC |
9.13% |