As of 2024-12-15, the Intrinsic Value of Seraphim Space Investment Trust PLC (SSIT.L) is 38.88 GBP. This SSIT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.00 GBP, the upside of Seraphim Space Investment Trust PLC is -31.80%.

The range of the Intrinsic Value is 34.56 - 45.64 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	34.56 - 45.64	38.88	-31.8%
DCF (Growth 10y)	35.82 - 45.19	39.51	-30.7%
DCF (EBITDA 5y)	85.00 - 88.82	86.88	52.4%
DCF (EBITDA 10y)	71.03 - 77.24	74.05	29.9%
Fair Value	6.97 - 6.97	6.97	-87.77%
P/E	57.02 - 57.05	57.04	0.1%
EV/EBITDA	56.99 - 57.10	57.04	0.1%
EPV	3.72 - 2.61	3.17	-94.4%
DDM - Stable	6.46 - 11.93	9.20	-83.9%
DDM - Multi	8.96 - 12.97	10.61	-81.4%