As of 2024-12-12, the Intrinsic Value of Witan Investment Trust PLC (WTAN.L) is
371.22 GBP. This WTAN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 266.00 GBP, the upside of Witan Investment Trust PLC is
39.60%.
The range of the Intrinsic Value is 316.48 - 450.59 GBP
371.22 GBP
Intrinsic Value
WTAN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
316.48 - 450.59 |
371.22 |
39.6% |
| DCF (Growth 10y) |
346.88 - 480.78 |
401.88 |
51.1% |
| DCF (EBITDA 5y) |
302.49 - 384.31 |
337.15 |
26.7% |
| DCF (EBITDA 10y) |
337.23 - 430.17 |
377.16 |
41.8% |
| Fair Value |
907.34 - 907.34 |
907.34 |
241.10% |
| P/E |
360.76 - 571.17 |
461.19 |
73.4% |
| EV/EBITDA |
292.25 - 396.74 |
337.18 |
26.8% |
| EPV |
88.41 - 115.79 |
102.10 |
-61.6% |
| DDM - Stable |
223.30 - 414.55 |
318.92 |
19.9% |
| DDM - Multi |
224.24 - 327.66 |
266.51 |
0.2% |
WTAN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,614.92 |
| Beta |
1.00 |
| Outstanding shares (mil) |
6.07 |
| Enterprise Value (mil) |
1,720.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.63% |
| Cost of Debt |
4.29% |
| WACC |
9.80% |