As of 2024-12-15, the Intrinsic Value of Maintel Holdings PLC (MAI.L) is
89.85 GBP. This MAI.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 255.00 GBP, the upside of Maintel Holdings PLC is
-64.80%.
The range of the Intrinsic Value is 25.39 - 256.32 GBP
89.85 GBP
Intrinsic Value
MAI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(64.98) - 25.63 |
(39.80) |
-115.6% |
| DCF (Growth 10y) |
25.39 - 256.32 |
89.85 |
-64.8% |
| DCF (EBITDA 5y) |
(68.86) - (14.80) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(27.60) - 44.87 |
(1,234.50) |
-123450.0% |
| Fair Value |
-196.41 - -196.41 |
-196.41 |
-177.02% |
| P/E |
(216.15) - (238.01) |
(218.18) |
-185.6% |
| EV/EBITDA |
122.92 - 652.04 |
351.97 |
38.0% |
| EPV |
531.38 - 790.19 |
660.78 |
159.1% |
| DDM - Stable |
(119.21) - (321.92) |
(220.57) |
-186.5% |
| DDM - Multi |
(53.29) - (113.10) |
(72.52) |
-128.4% |
MAI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
36.62 |
| Beta |
1.51 |
| Outstanding shares (mil) |
0.14 |
| Enterprise Value (mil) |
52.97 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.64% |
| Cost of Debt |
6.26% |
| WACC |
8.39% |