Is DMGT.L undervalued or overvalued?

As of 2025-03-21, 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%. This means that DMGT.L is overvalued by 12.40%.

The range of the Intrinsic Value is 221.45 - 275.96 GBP

	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)	203.05 - 212.26	207.92	-23.0%
DCF (EBITDA 10y)	210.52 - 221.08	215.83	-20.1%
Fair Value	65.29 - 65.29	65.29	-75.82%
P/E	137.94 - 2,376.52	1,154.85	327.7%
EV/EBITDA	239.17 - 276.31	253.76	-6.0%
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%