As of 2024-12-15, the Intrinsic Value of Baillie Gifford US Growth Trust PLC (USA.L) is
395.18 GBP. This USA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 289.50 GBP, the upside of Baillie Gifford US Growth Trust PLC is
36.50%.
The range of the Intrinsic Value is 330.64 - 496.23 GBP
395.18 GBP
Intrinsic Value
USA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
330.64 - 496.23 |
395.18 |
36.5% |
| DCF (Growth 10y) |
366.91 - 544.47 |
436.55 |
50.8% |
| DCF (EBITDA 5y) |
256.46 - 405.77 |
314.94 |
8.8% |
| DCF (EBITDA 10y) |
318.20 - 474.42 |
379.38 |
31.0% |
| Fair Value |
885.52 - 885.52 |
885.52 |
205.88% |
| P/E |
257.43 - 436.39 |
315.35 |
8.9% |
| EV/EBITDA |
168.76 - 331.27 |
223.88 |
-22.7% |
| EPV |
(260.86) - (365.40) |
(313.13) |
-208.2% |
| DDM - Stable |
187.86 - 379.08 |
283.47 |
-2.1% |
| DDM - Multi |
194.34 - 326.93 |
245.62 |
-15.2% |
USA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
734.64 |
| Beta |
0.57 |
| Outstanding shares (mil) |
2.54 |
| Enterprise Value (mil) |
728.02 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.30% |
| Cost of Debt |
4.29% |
| WACC |
10.94% |