As of 2026-03-25, the Intrinsic Value of TwentyFour Income Fund Ltd (TFIF.L) is 105.33 GBP. This TFIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.60 GBP, the upside of TwentyFour Income Fund Ltd is -2.10%.
The range of the Intrinsic Value is 86.54 - 137.32 GBP
Based on its market price of 107.60 GBP and our intrinsic valuation, TwentyFour Income Fund Ltd (TFIF.L) is overvalued by 2.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 86.54 - 137.32 | 105.33 | -2.1% |
| DCF (Growth 10y) | 91.57 - 136.56 | 108.42 | 0.8% |
| DCF (EBITDA 5y) | 90.39 - 107.04 | 102.33 | -4.9% |
| DCF (EBITDA 10y) | 94.52 - 114.90 | 106.83 | -0.7% |
| Fair Value | 265.35 - 265.35 | 265.35 | 146.61% |
| P/E | 68.01 - 106.57 | 94.08 | -12.6% |
| EV/EBITDA | 62.45 - 107.99 | 95.16 | -11.6% |
| EPV | 74.77 - 93.00 | 83.88 | -22.0% |
| DDM - Stable | 72.30 - 158.68 | 115.49 | 7.3% |
| DDM - Multi | 74.61 - 117.20 | 90.41 | -16.0% |
| Market Cap (mil) | 957.33 |
| Beta | 0.48 |
| Outstanding shares (mil) | 8.90 |
| Enterprise Value (mil) | 940.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.15% |
| Cost of Debt | 4.29% |
| WACC | 10.12% |