Is THRG.L undervalued or overvalued?

As of 2025-03-15, the Intrinsic Value of BlackRock Throgmorton Trust plc (THRG.L) is 1,161.67 GBP. This THRG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 541.00 GBP, the upside of BlackRock Throgmorton Trust plc is 114.70%. This means that THRG.L is undervalued by 114.70%.

The range of the Intrinsic Value is 1,009.95 - 1,380.33 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,009.95 - 1,380.33	1,161.67	114.7%
DCF (Growth 10y)	1,109.57 - 1,498.40	1,269.87	134.7%
DCF (EBITDA 5y)	746.75 - 1,069.42	904.28	67.2%
DCF (EBITDA 10y)	938.39 - 1,266.98	1,090.77	101.6%
Fair Value	2,683.43 - 2,683.43	2,683.43	396.01%
P/E	626.85 - 1,426.63	973.85	80.0%
EV/EBITDA	459.14 - 1,225.49	737.87	36.4%
EPV	(733.14) - (967.69)	(850.41)	-257.2%
DDM - Stable	585.52 - 1,087.94	836.73	54.7%
DDM - Multi	651.65 - 967.87	780.63	44.3%