As of 2024-12-15, the Intrinsic Value of Momentum Multi-Asset Value Trust PLC (MAVT.L) is
17.90 GBP. This MAVT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 141.50 GBP, the upside of Momentum Multi-Asset Value Trust PLC is
-87.30%.
The range of the Intrinsic Value is 9.08 - 35.61 GBP
17.90 GBP
Intrinsic Value
MAVT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
9.08 - 35.61 |
17.90 |
-87.3% |
| DCF (Growth 10y) |
10.87 - 34.63 |
18.86 |
-86.7% |
| Fair Value |
-177.82 - -177.82 |
-177.82 |
-225.67% |
| P/E |
141.45 - 141.45 |
141.45 |
-0.0% |
| EV/EBITDA |
141.60 - 141.60 |
141.60 |
0.1% |
| EPV |
60.99 - 80.50 |
70.74 |
-50.0% |
| DDM - Stable |
(274.81) - (634.23) |
(454.52) |
-421.2% |
| DDM - Multi |
19.76 - 35.36 |
25.34 |
-82.1% |
MAVT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
38.12 |
| Beta |
1.02 |
| Outstanding shares (mil) |
0.27 |
| Enterprise Value (mil) |
43.81 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.05% |
| Cost of Debt |
5.50% |
| WACC |
10.19% |