As of 2025-05-16, the Intrinsic Value of Maven Income and Growth VCT 4 PLC (MAV4.L) is 168.23 GBP. This MAV4.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.00 GBP, the upside of Maven Income and Growth VCT 4 PLC is 205.90%.
The range of the Intrinsic Value is 146.53 - 198.76 GBP
Based on its market price of 55.00 GBP and our intrinsic valuation, Maven Income and Growth VCT 4 PLC (MAV4.L) is undervalued by 205.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 146.53 - 198.76 | 168.23 | 205.9% |
| DCF (Growth 10y) | 170.78 - 227.11 | 194.28 | 253.2% |
| DCF (EBITDA 5y) | 234.16 - 410.59 | 314.51 | 471.8% |
| DCF (EBITDA 10y) | 244.59 - 417.29 | 321.47 | 484.5% |
| Fair Value | 19.96 - 19.96 | 19.96 | -63.70% |
| P/E | 13.50 - 244.92 | 120.58 | 119.2% |
| EV/EBITDA | 18.08 - 223.62 | 109.99 | 100.0% |
| EPV | 7.63 - 8.50 | 8.06 | -85.3% |
| DDM - Stable | 4.54 - 8.40 | 6.47 | -88.2% |
| DDM - Multi | 152.98 - 188.45 | 167.77 | 205.0% |
| Market Cap (mil) | 88.09 |
| Beta | 0.18 |
| Outstanding shares (mil) | 1.60 |
| Enterprise Value (mil) | 82.85 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.93% |
| Cost of Debt | 5.00% |
| WACC | 7.49% |