As of 2024-12-15, the Intrinsic Value of Maven Income and Growth VCT 4 PLC (MAV4.L) is 188.73 GBP. This MAV4.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.50 GBP, the upside of Maven Income and Growth VCT 4 PLC is 228.20%.

The range of the Intrinsic Value is 164.39 - 222.99 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	164.39 - 222.99	188.73	228.2%
DCF (Growth 10y)	191.59 - 254.79	217.95	279.0%
DCF (EBITDA 5y)	267.48 - 437.95	356.94	520.8%
DCF (EBITDA 10y)	278.42 - 447.79	364.21	533.4%
Fair Value	22.40 - 22.40	22.40	-61.05%
P/E	18.31 - 346.75	161.55	180.9%
EV/EBITDA	20.66 - 282.88	129.63	125.4%
EPV	8.55 - 9.54	9.05	-84.3%
DDM - Stable	5.10 - 9.42	7.26	-87.4%
DDM - Multi	171.62 - 211.42	188.22	227.3%