As of 2026-02-18, the Intrinsic Value of TR European Growth Trust PLC (TRG.L) is 1,077.94 GBP. This TRG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 168.50 GBP, the upside of TR European Growth Trust PLC is 539.70%.
The range of the Intrinsic Value is 917.11 - 1,315.11 GBP
Based on its market price of 168.50 GBP and our intrinsic valuation, TR European Growth Trust PLC (TRG.L) is undervalued by 539.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 917.11 - 1,315.11 | 1,077.94 | 539.7% |
| DCF (Growth 10y) | 1,035.52 - 1,455.10 | 1,206.00 | 615.7% |
| DCF (EBITDA 5y) | 676.37 - 1,290.98 | 1,010.03 | 499.4% |
| DCF (EBITDA 10y) | 852.24 - 1,434.96 | 1,151.85 | 583.6% |
| Fair Value | 400.41 - 400.41 | 400.41 | 137.63% |
| P/E | 624.88 - 1,324.56 | 939.97 | 457.8% |
| EV/EBITDA | 475.50 - 1,189.41 | 840.70 | 398.9% |
| EPV | 226.59 - 295.16 | 260.88 | 54.8% |
| DDM - Stable | 558.22 - 1,060.37 | 809.30 | 380.3% |
| DDM - Multi | 616.89 - 937.99 | 746.27 | 342.9% |
| Market Cap (mil) | 719.69 |
| Beta | 1.58 |
| Outstanding shares (mil) | 4.27 |
| Enterprise Value (mil) | 808.79 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.92% |
| Cost of Debt | 4.25% |
| WACC | 8.39% |