As of 2026-04-16, the Intrinsic Value of Maven Income and Growth VCT PLC (MIG1.L) is 8.09 GBP. This MIG1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.40 GBP, the upside of Maven Income and Growth VCT PLC is -76.50%.
The range of the Intrinsic Value is 6.77 - 12.67 GBP
Based on its market price of 34.40 GBP and our intrinsic valuation, Maven Income and Growth VCT PLC (MIG1.L) is overvalued by 76.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 6.77 - 12.67 | 8.09 | -76.5% |
| DCF (Growth 10y) | 6.76 - 11.84 | 7.92 | -77.0% |
| DCF (EBITDA 5y) | 5.19 - 5.75 | 5.30 | -84.6% |
| DCF (EBITDA 10y) | 5.61 - 6.19 | 5.75 | -83.3% |
| Fair Value | -9.09 - -9.09 | -9.09 | -126.42% |
| P/E | (1.42) - 1.88 | (0.19) | -100.6% |
| EV/EBITDA | 2.94 - 6.06 | 4.12 | -88.0% |
| EPV | 23.96 - 30.80 | 27.38 | -20.4% |
| DDM - Stable | (2.28) - (7.29) | (4.79) | -113.9% |
| DDM - Multi | 1.01 - 2.63 | 1.48 | -95.7% |
| Market Cap (mil) | 65.39 |
| Beta | 0.11 |
| Outstanding shares (mil) | 1.90 |
| Enterprise Value (mil) | 57.65 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.81% |
| Cost of Debt | 5.00% |
| WACC | 7.93% |