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
2,929.93 GBP
Intrinsic Value
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% |