As of 2024-12-15, 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
236.63 GBP
Intrinsic Value
DMGT.L Intrinsic Value - Valuation Summary
|
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) |
207.72 - 215.96 |
211.80 |
-21.6% |
| DCF (EBITDA 10y) |
214.50 - 224.50 |
219.28 |
-18.8% |
| Fair Value |
65.29 - 65.29 |
65.29 |
-75.82% |
| P/E |
139.61 - 2,325.23 |
1,082.96 |
301.1% |
| EV/EBITDA |
239.75 - 293.79 |
261.28 |
-3.2% |
| 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% |
DMGT.L Intrinsic Value - Key Valuation Metrics
| 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% |