As of 2025-07-03, the Intrinsic Value of Mineral & Financial Investments Ltd (MAFL.L) is 82.49 GBP. This MAFL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.00 GBP, the upside of Mineral & Financial Investments Ltd is 243.70%.
The range of the Intrinsic Value is 70.91 - 99.33 GBP
Based on its market price of 24.00 GBP and our intrinsic valuation, Mineral & Financial Investments Ltd (MAFL.L) is undervalued by 243.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 70.91 - 99.33 | 82.49 | 243.7% |
| DCF (Growth 10y) | 84.65 - 116.96 | 97.87 | 307.8% |
| DCF (EBITDA 5y) | 53.70 - 67.77 | 60.50 | 152.1% |
| DCF (EBITDA 10y) | 70.20 - 88.08 | 78.59 | 227.5% |
| Fair Value | 171.43 - 171.43 | 171.43 | 614.30% |
| P/E | 37.99 - 61.03 | 50.64 | 111.0% |
| EV/EBITDA | 48.61 - 87.74 | 62.53 | 160.5% |
| EPV | 44.14 - 55.09 | 49.62 | 106.7% |
| DDM - Stable | 52.46 - 98.15 | 75.31 | 213.8% |
| DDM - Multi | 49.65 - 73.62 | 59.40 | 147.5% |
| Market Cap (mil) | 9.32 |
| Beta | 0.34 |
| Outstanding shares (mil) | 0.39 |
| Enterprise Value (mil) | 8.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.22% |
| Cost of Debt | 5.00% |
| WACC | 8.22% |