As of 2024-12-13, the Intrinsic Value of Secured Income Fund PLC (SSIF.L) is 32.88 GBP. This SSIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.00 GBP, the upside of Secured Income Fund PLC is 448.00%.

The range of the Intrinsic Value is 28.11 - 40.64 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	28.11 - 40.64	32.88	448.0%
DCF (Growth 10y)	31.61 - 45.37	36.87	514.4%
DCF (EBITDA 5y)	20.38 - 24.63	22.45	274.1%
DCF (EBITDA 10y)	24.94 - 30.30	27.47	357.8%
Fair Value	18.22 - 18.22	18.22	203.60%
P/E	26.52 - 59.82	42.17	602.8%
EV/EBITDA	13.59 - 18.62	15.93	165.5%
EPV	59.42 - 77.46	68.44	1040.6%
DDM - Stable	23.20 - 53.08	38.14	535.7%
DDM - Multi	(8.04) - (14.66)	(10.41)	-273.6%