As of 2025-07-12, the Intrinsic Value of BlackRock Throgmorton Trust plc (THRG.L) is 1,233.12 GBP. This THRG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 594.00 GBP, the upside of BlackRock Throgmorton Trust plc is 107.60%.
The range of the Intrinsic Value is 1,077.87 - 1,453.68 GBP
Based on its market price of 594.00 GBP and our intrinsic valuation, BlackRock Throgmorton Trust plc (THRG.L) is undervalued by 107.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,077.87 - 1,453.68 | 1,233.12 | 107.6% |
| DCF (Growth 10y) | 1,184.34 - 1,577.60 | 1,347.85 | 126.9% |
| DCF (EBITDA 5y) | 813.93 - 1,088.25 | 961.59 | 61.9% |
| DCF (EBITDA 10y) | 1,012.32 - 1,307.11 | 1,159.16 | 95.1% |
| Fair Value | 2,856.25 - 2,856.25 | 2,856.25 | 380.85% |
| P/E | 765.47 - 1,238.72 | 928.83 | 56.4% |
| EV/EBITDA | 517.42 - 1,000.62 | 716.62 | 20.6% |
| EPV | (782.80) - (1,018.97) | (900.88) | -251.7% |
| DDM - Stable | 624.30 - 1,143.60 | 883.95 | 48.8% |
| DDM - Multi | 695.07 - 1,015.36 | 826.84 | 39.2% |
| Market Cap (mil) | 448.80 |
| Beta | 1.41 |
| Outstanding shares (mil) | 0.76 |
| Enterprise Value (mil) | 406.68 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.40% |
| Cost of Debt | 4.58% |
| WACC | 11.37% |