As of 2024-12-14, the Intrinsic Value of Midwich Group PLC (MIDW.L) is 172.31 GBP. This MIDW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 282.00 GBP, the upside of Midwich Group PLC is -38.90%.

The range of the Intrinsic Value is 99.91 - 319.78 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	99.91 - 319.78	172.31	-38.9%
DCF (Growth 10y)	256.56 - 615.01	375.09	33.0%
DCF (EBITDA 5y)	134.64 - 247.92	207.37	-26.5%
DCF (EBITDA 10y)	215.56 - 360.43	301.54	6.9%
Fair Value	546.52 - 546.52	546.52	93.80%
P/E	213.17 - 406.61	277.56	-1.6%
EV/EBITDA	106.02 - 325.89	222.45	-21.1%
EPV	223.41 - 318.83	271.12	-3.9%
DDM - Stable	160.35 - 386.34	273.35	-3.1%
DDM - Multi	285.41 - 499.48	360.15	27.7%