As of 2024-12-11, the Intrinsic Value of BlackRock Throgmorton Trust plc (THRG.L) is
2,608.05 GBP. This THRG.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 603.00 GBP, the upside of BlackRock Throgmorton Trust plc is
332.51%.
2,608.05 GBP
Intrinsic Value
THRG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(430.84) - (188.73) |
(264.87) |
-143.9% |
| DCF (Growth 10y) |
(186.99) - (387.04) |
(250.63) |
-141.6% |
| DCF (EBITDA 5y) |
(71.35) - (97.97) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(108.68) - (140.80) |
(1,234.50) |
-123450.0% |
| Fair Value |
2,608.05 - 2,608.05 |
2,608.05 |
332.51% |
| P/E |
575.86 - 1,157.97 |
753.73 |
25.0% |
| EV/EBITDA |
425.87 - 588.63 |
528.12 |
-12.4% |
| EPV |
(239.83) - (315.42) |
(277.62) |
-146.0% |
| DDM - Stable |
929.91 - 2,611.63 |
1,770.76 |
193.7% |
| DDM - Multi |
(177.37) - (380.62) |
(241.25) |
-140.0% |
THRG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
511.09 |
| Beta |
1.41 |
| Outstanding shares (mil) |
0.85 |
| Enterprise Value (mil) |
470.25 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.72% |
| Cost of Debt |
4.58% |
| WACC |
9.71% |