As of 2024-12-12, 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

	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)	520.08 - 668.93	597.52	254.6%
DCF (EBITDA 10y)	733.23 - 914.47	822.64	388.2%
Fair Value	400.41 - 400.41	400.41	137.63%
P/E	271.62 - 478.89	389.01	130.9%
EV/EBITDA	194.21 - 401.36	316.09	87.6%
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%