As of 2025-05-17, the Intrinsic Value of Mobeus Income & Growth 2 VCT PLC (MIG.L) is 55.04 GBP. This MIG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.00 GBP, the upside of Mobeus Income & Growth 2 VCT PLC is -3.40%.
The range of the Intrinsic Value is 46.17 - 69.49 GBP
Based on its market price of 57.00 GBP and our intrinsic valuation, Mobeus Income & Growth 2 VCT PLC (MIG.L) is overvalued by 3.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 46.17 - 69.49 | 55.04 | -3.4% |
| DCF (Growth 10y) | 50.03 - 71.04 | 58.09 | 1.9% |
| DCF (EBITDA 5y) | 73.73 - 92.71 | 84.04 | 47.4% |
| DCF (EBITDA 10y) | 69.86 - 89.02 | 79.73 | 39.9% |
| Fair Value | 44.38 - 44.38 | 44.38 | -22.15% |
| P/E | 32.45 - 65.38 | 43.46 | -23.8% |
| EV/EBITDA | 25.01 - 61.99 | 38.96 | -31.6% |
| EPV | 90.14 - 106.40 | 98.27 | 72.4% |
| DDM - Stable | 8.03 - 15.54 | 11.78 | -79.3% |
| DDM - Multi | 72.59 - 83.98 | 77.34 | 35.7% |
| Market Cap (mil) | 53.63 |
| Beta | 0.38 |
| Outstanding shares (mil) | 0.94 |
| Enterprise Value (mil) | 51.81 |
| Market risk premium | 5.98% |
| Cost of Equity | 14.88% |
| Cost of Debt | 5.00% |
| WACC | 9.46% |