As of 2025-04-25, the Intrinsic Value of Middlefield Canadian Income PCC (MCT.L) is (46.55) GBP. This MCT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 113.25 GBP, the upside of Middlefield Canadian Income PCC is -141.10%.
The range of the Intrinsic Value is (68.49) - (39.67) GBP
Based on its market price of 113.25 GBP and our intrinsic valuation, Middlefield Canadian Income PCC (MCT.L) is overvalued by 141.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (68.49) - (39.67) | (46.55) | -141.1% |
| DCF (Growth 10y) | (38.83) - (61.73) | (44.36) | -139.2% |
| DCF (EBITDA 5y) | (32.96) - (34.65) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (34.30) - (36.36) | (1,234.50) | -123450.0% |
| Fair Value | -17.04 - -17.04 | -17.04 | -115.05% |
| P/E | (24.68) - (30.95) | (29.06) | -125.7% |
| EV/EBITDA | (33.16) - (33.49) | (33.51) | -129.6% |
| EPV | 28.66 - 44.87 | 36.76 | -67.5% |
| DDM - Stable | (34.27) - (129.53) | (81.90) | -172.3% |
| DDM - Multi | (18.60) - (55.84) | (28.05) | -124.8% |
| Market Cap (mil) | 120.32 |
| Beta | 0.65 |
| Outstanding shares (mil) | 1.06 |
| Enterprise Value (mil) | 146.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.67% |
| Cost of Debt | 5.00% |
| WACC | 7.90% |