As of 2025-07-03, the Intrinsic Value of Baillie Gifford US Growth Trust PLC (USA.L) is 376.19 GBP. This USA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 249.00 GBP, the upside of Baillie Gifford US Growth Trust PLC is 51.10%.
The range of the Intrinsic Value is 313.92 - 474.05 GBP
Based on its market price of 249.00 GBP and our intrinsic valuation, Baillie Gifford US Growth Trust PLC (USA.L) is undervalued by 51.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 313.92 - 474.05 | 376.19 | 51.1% |
| DCF (Growth 10y) | 351.27 - 523.77 | 418.75 | 68.2% |
| DCF (EBITDA 5y) | 225.86 - 400.08 | 242.79 | -2.5% |
| DCF (EBITDA 10y) | 293.08 - 465.99 | 323.16 | 29.8% |
| Fair Value | 2,262.46 - 2,262.46 | 2,262.46 | 808.62% |
| P/E | 246.73 - 1,015.39 | 497.86 | 99.9% |
| EV/EBITDA | 192.73 - 887.04 | 306.65 | 23.2% |
| EPV | (241.27) - (339.06) | (290.17) | -216.5% |
| DDM - Stable | 479.63 - 970.68 | 725.16 | 191.2% |
| DDM - Multi | 195.62 - 324.71 | 245.53 | -1.4% |
| Market Cap (mil) | 681.87 |
| Beta | 0.57 |
| Outstanding shares (mil) | 2.74 |
| Enterprise Value (mil) | 673.41 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.30% |
| Cost of Debt | 4.29% |
| WACC | 10.92% |