Is MIDW.L undervalued or overvalued?
As of 2025-03-17, the Intrinsic Value of Midwich Group PLC (MIDW.L) is 192.04 GBP. This MIDW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.00 GBP, the upside of Midwich Group PLC is -16.90%. This means that MIDW.L is overvalued by 16.90%.
The range of the Intrinsic Value is 112.87 - 359.10 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 112.87 - 359.10 | 192.04 | -16.9% |
| DCF (Growth 10y) | 279.73 - 683.11 | 409.95 | 77.5% |
| DCF (EBITDA 5y) | 182.64 - 296.37 | 234.03 | 1.3% |
| DCF (EBITDA 10y) | 267.69 - 416.95 | 334.25 | 44.7% |
| Fair Value | 535.67 - 535.67 | 535.67 | 131.89% |
| P/E | 215.16 - 404.97 | 266.27 | 15.3% |
| EV/EBITDA | 165.60 - 390.07 | 256.42 | 11.0% |
| EPV | 239.31 - 336.62 | 287.97 | 24.7% |
| DDM - Stable | 161.71 - 397.53 | 279.62 | 21.0% |
| DDM - Multi | 287.92 - 514.00 | 365.81 | 58.4% |
| Market Cap (mil) | 242.33 |
| Beta | 0.13 |
| Outstanding shares (mil) | 1.05 |
| Enterprise Value (mil) | 396.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.06% |
| Cost of Debt | 5.41% |
| WACC | 6.98% |