As of 2024-12-13, the Intrinsic Value of Utilico Emerging Markets Trust PLC (UEM.L) is
380.36 GBP. This UEM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 209.00 GBP, the upside of Utilico Emerging Markets Trust PLC is
82.00%.
The range of the Intrinsic Value is 320.82 - 471.59 GBP
380.36 GBP
Intrinsic Value
UEM.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
320.82 - 471.59 |
380.36 |
82.0% |
| DCF (Growth 10y) |
343.88 - 494.36 |
403.72 |
93.2% |
| DCF (EBITDA 5y) |
227.48 - 284.46 |
259.02 |
23.9% |
| DCF (EBITDA 10y) |
282.40 - 353.98 |
318.47 |
52.4% |
| Fair Value |
311.21 - 311.21 |
311.21 |
48.91% |
| P/E |
179.48 - 213.86 |
194.43 |
-7.0% |
| EV/EBITDA |
144.24 - 192.17 |
171.73 |
-17.8% |
| EPV |
200.78 - 269.52 |
235.15 |
12.5% |
| DDM - Stable |
121.49 - 239.97 |
180.73 |
-13.5% |
| DDM - Multi |
136.07 - 215.83 |
167.33 |
-19.9% |
UEM.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
395.03 |
| Beta |
0.91 |
| Outstanding shares (mil) |
1.89 |
| Enterprise Value (mil) |
389.28 |
| Market risk premium |
5.98% |
| Cost of Equity |
15.07% |
| Cost of Debt |
4.29% |
| WACC |
9.60% |