What is the intrinsic value of UEM.L?

As of 2026-04-03, the Intrinsic Value of Utilico Emerging Markets Trust PLC (UEM.L) is 1,742.41 GBP. This UEM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 279.00 GBP, the upside of Utilico Emerging Markets Trust PLC is 524.50%.

The range of the Intrinsic Value is 1,487.50 - 2,117.74 GBP

Is UEM.L undervalued or overvalued?

Based on its market price of 279.00 GBP and our intrinsic valuation, Utilico Emerging Markets Trust PLC (UEM.L) is undervalued by 524.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,487.50 - 2,117.74	1,742.41	524.5%
DCF (Growth 10y)	1,622.51 - 2,264.35	1,883.85	575.2%
DCF (EBITDA 5y)	1,324.41 - 1,705.22	1,446.98	418.6%
DCF (EBITDA 10y)	1,519.09 - 1,964.23	1,683.10	503.3%
Fair Value	677.80 - 677.80	677.80	142.94%
P/E	176.77 - 997.87	578.15	107.2%
EV/EBITDA	169.09 - 956.82	455.59	63.3%
EPV	126.67 - 169.96	148.32	-46.8%
DDM - Stable	149.27 - 283.68	216.48	-22.4%
DDM - Multi	1,112.23 - 1,648.08	1,328.21	376.1%