As of 2024-12-12, the Intrinsic Value of Mineral & Financial Investments Ltd (MAFL.L) is 77.59 GBP. This MAFL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.75 GBP, the upside of Mineral & Financial Investments Ltd is 508.60%.

The range of the Intrinsic Value is 67.05 - 92.64 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	67.05 - 92.64	77.59	508.6%
DCF (Growth 10y)	88.52 - 122.06	102.38	703.0%
DCF (EBITDA 5y)	63.37 - 77.90	70.39	452.1%
DCF (EBITDA 10y)	85.00 - 106.69	95.19	646.6%
Fair Value	98.90 - 98.90	98.90	675.69%
P/E	20.25 - 40.77	30.62	140.1%
EV/EBITDA	37.40 - 68.91	54.15	324.7%
EPV	34.40 - 42.64	38.52	202.1%
DDM - Stable	28.63 - 52.64	40.64	218.7%
DDM - Multi	42.01 - 61.24	49.92	291.5%