As of 2025-05-18, the Intrinsic Value of Daily Mail and General Trust P L C (DMGT.L) is 236.63 GBP. This DMGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 270.00 GBP, the upside of Daily Mail and General Trust P L C is -12.40%.
The range of the Intrinsic Value is 221.45 - 275.96 GBP
Based on its market price of 270.00 GBP and our intrinsic valuation, Daily Mail and General Trust P L C (DMGT.L) is overvalued by 12.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 221.45 - 275.96 | 236.63 | -12.4% |
| DCF (Growth 10y) | 226.33 - 280.51 | 241.54 | -10.5% |
| DCF (EBITDA 5y) | 207.30 - 212.26 | 210.69 | -22.0% |
| DCF (EBITDA 10y) | 214.14 - 221.08 | 218.29 | -19.2% |
| Fair Value | 65.29 - 65.29 | 65.29 | -75.82% |
| P/E | 132.37 - 2,252.57 | 1,107.58 | 310.2% |
| EV/EBITDA | 236.05 - 276.31 | 255.59 | -5.3% |
| EPV | 533.07 - 624.92 | 578.99 | 114.4% |
| DDM - Stable | 146.62 - 505.16 | 325.89 | 20.7% |
| DDM - Multi | (4.60) - (11.01) | (6.35) | -102.4% |
| Market Cap (mil) | 2,187.76 |
| Beta | 0.52 |
| Outstanding shares (mil) | 8.10 |
| Enterprise Value (mil) | 679.16 |
| Market risk premium | 5.34% |
| Cost of Equity | 8.07% |
| Cost of Debt | 6.86% |
| WACC | 7.81% |