As of 2024-12-14, the Intrinsic Value of M&G Credit Income Investment Trust PLC (MGCI.L) is
131.11 GBP. This MGCI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 95.40 GBP, the upside of M&G Credit Income Investment Trust PLC is
37.40%.
The range of the Intrinsic Value is 115.38 - 153.12 GBP
131.11 GBP
Intrinsic Value
MGCI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
115.38 - 153.12 |
131.11 |
37.4% |
| DCF (Growth 10y) |
140.65 - 183.60 |
158.62 |
66.3% |
| DCF (EBITDA 5y) |
89.15 - 106.90 |
96.16 |
0.8% |
| DCF (EBITDA 10y) |
110.94 - 130.91 |
119.11 |
24.9% |
| Fair Value |
247.47 - 247.47 |
247.47 |
159.41% |
| P/E |
88.10 - 205.52 |
117.11 |
22.8% |
| EV/EBITDA |
68.33 - 221.62 |
116.67 |
22.3% |
| EPV |
71.41 - 82.81 |
77.11 |
-19.2% |
| DDM - Stable |
63.48 - 114.70 |
89.09 |
-6.6% |
| DDM - Multi |
66.94 - 90.65 |
76.82 |
-19.5% |
MGCI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
141.25 |
| Beta |
3.55 |
| Outstanding shares (mil) |
1.48 |
| Enterprise Value (mil) |
140.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.34% |
| Cost of Debt |
5.00% |
| WACC |
7.20% |