As of 2025-12-24, the Intrinsic Value of Midwich Group PLC (MIDW.L) is 1,000.17 GBP. This MIDW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.00 GBP, the upside of Midwich Group PLC is 452.60%.
The range of the Intrinsic Value is 599.99 - 2,362.06 GBP
Based on its market price of 181.00 GBP and our intrinsic valuation, Midwich Group PLC (MIDW.L) is undervalued by 452.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 599.99 - 2,362.06 | 1,000.17 | 452.6% |
| DCF (Growth 10y) | 826.23 - 3,014.19 | 1,327.86 | 633.6% |
| DCF (EBITDA 5y) | 538.36 - 877.80 | 749.69 | 314.2% |
| DCF (EBITDA 10y) | 763.38 - 1,335.18 | 1,064.79 | 488.3% |
| Fair Value | 170.57 - 170.57 | 170.57 | -5.76% |
| P/E | 91.15 - 328.88 | 204.99 | 13.3% |
| EV/EBITDA | 117.43 - 220.24 | 181.03 | 0.0% |
| EPV | 115.05 - 343.47 | 229.26 | 26.7% |
| DDM - Stable | 53.75 - 144.51 | 99.13 | -45.2% |
| DDM - Multi | 776.40 - 1,540.46 | 1,024.42 | 466.0% |
| Market Cap (mil) | 183.53 |
| Beta | 0.67 |
| Outstanding shares (mil) | 1.01 |
| Enterprise Value (mil) | 352.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.57% |
| Cost of Debt | 10.89% |
| WACC | 8.12% |