SLPE.L
Standard Life Private Equity Trust PLC
Price:  
484.00 
GBP
Volume:  
41,098.00
United Kingdom | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SLPE.L Intrinsic Value

505.40 %
Upside

As of 2024-12-12, the Intrinsic Value of Standard Life Private Equity Trust PLC (SLPE.L) is 2,929.93 GBP. This SLPE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 484.00 GBP, the upside of Standard Life Private Equity Trust PLC is 505.40%.

The range of the Intrinsic Value is 2,508.73 - 3,547.01 GBP

484.00 GBP
Stock Price
2,929.93 GBP
Intrinsic Value
Intrinsic Value Details

SLPE.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 2,508.73 - 3,547.01 2,929.93 505.4%
DCF (Growth 10y) 2,824.27 - 3,920.02 3,271.20 575.9%
DCF (EBITDA 5y) 1,667.39 - 2,181.78 1,913.88 295.4%
DCF (EBITDA 10y) 2,189.08 - 2,787.12 2,467.37 409.8%
Fair Value 1,334.61 - 1,334.61 1,334.61 175.74%
P/E 1,893.92 - 2,840.04 2,374.36 390.6%
EV/EBITDA 1,025.44 - 1,960.50 1,379.66 185.1%
EPV 1,110.30 - 1,407.29 1,258.80 160.1%
DDM - Stable 1,271.34 - 2,385.09 1,828.22 277.7%
DDM - Multi 1,056.34 - 1,612.65 1,281.47 164.8%

SLPE.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 664.52
Beta 1.12
Outstanding shares (mil) 1.37
Enterprise Value (mil) 634.80
Market risk premium 5.34%
Cost of Equity 12.88%
Cost of Debt 4.25%
WACC 8.55%