As of 2025-06-30, the Intrinsic Value of TwentyFour Income Fund Ltd (TFIF.L) is 162.29 GBP. This TFIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 112.20 GBP, the upside of TwentyFour Income Fund Ltd is 44.60%.
The range of the Intrinsic Value is 142.12 - 190.19 GBP
Based on its market price of 112.20 GBP and our intrinsic valuation, TwentyFour Income Fund Ltd (TFIF.L) is undervalued by 44.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 142.12 - 190.19 | 162.29 | 44.6% |
| DCF (Growth 10y) | 155.42 - 203.30 | 175.63 | 56.5% |
| DCF (EBITDA 5y) | 129.89 - 198.70 | 153.25 | 36.6% |
| DCF (EBITDA 10y) | 147.45 - 210.17 | 169.62 | 51.2% |
| Fair Value | 90.31 - 90.31 | 90.31 | -19.51% |
| P/E | 115.06 - 193.27 | 144.42 | 28.7% |
| EV/EBITDA | 112.70 - 198.50 | 139.47 | 24.3% |
| EPV | 63.03 - 77.43 | 70.23 | -37.4% |
| DDM - Stable | 112.65 - 200.52 | 156.59 | 39.6% |
| DDM - Multi | 114.70 - 155.57 | 131.85 | 17.5% |
| Market Cap (mil) | 824.42 |
| Beta | 0.48 |
| Outstanding shares (mil) | 7.35 |
| Enterprise Value (mil) | 817.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.17% |
| Cost of Debt | 4.29% |
| WACC | 10.05% |