As of 2024-12-12, the Intrinsic Value of Mobeus Income & Growth 2 VCT PLC (MIG.L) is 55.08 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 46.19 - 69.58 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	46.19 - 69.58	55.08	-3.4%
DCF (Growth 10y)	50.05 - 71.12	58.14	2.0%
DCF (EBITDA 5y)	106.35 - 172.35	127.36	123.4%
DCF (EBITDA 10y)	93.33 - 150.66	112.07	96.6%
Fair Value	44.38 - 44.38	44.38	-22.15%
P/E	30.58 - 51.69	42.90	-24.7%
EV/EBITDA	37.47 - 80.91	55.14	-3.3%
EPV	90.18 - 106.49	98.34	72.5%
DDM - Stable	8.03 - 15.56	11.80	-79.3%
DDM - Multi	72.61 - 84.03	77.38	35.7%