As of 2024-12-13, the Intrinsic Value of TwentyFour Income Fund Ltd (TFIF.L) is
170.61 GBP. This TFIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 107.80 GBP, the upside of TwentyFour Income Fund Ltd is
58.30%.
The range of the Intrinsic Value is 145.53 - 207.77 GBP
170.61 GBP
Intrinsic Value
TFIF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
145.53 - 207.77 |
170.61 |
58.3% |
| DCF (Growth 10y) |
156.74 - 219.32 |
182.14 |
69.0% |
| DCF (EBITDA 5y) |
116.01 - 147.74 |
133.59 |
23.9% |
| DCF (EBITDA 10y) |
138.01 - 175.77 |
157.06 |
45.7% |
| Fair Value |
93.60 - 93.60 |
93.60 |
-13.17% |
| P/E |
77.11 - 119.81 |
102.78 |
-4.7% |
| EV/EBITDA |
81.49 - 109.19 |
97.47 |
-9.6% |
| EPV |
58.15 - 76.84 |
67.50 |
-37.4% |
| DDM - Stable |
108.17 - 206.35 |
157.26 |
45.9% |
| DDM - Multi |
115.51 - 168.58 |
136.89 |
27.0% |
TFIF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
783.24 |
| Beta |
0.48 |
| Outstanding shares (mil) |
7.27 |
| Enterprise Value (mil) |
784.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.64% |
| Cost of Debt |
4.29% |
| WACC |
10.51% |