As of 2024-12-15, the Intrinsic Value of Maven Income and Growth VCT 3 PLC (MIG3.L) is 90.87 GBP. This MIG3.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 GBP, the upside of Maven Income and Growth VCT 3 PLC is 81.70%.

The range of the Intrinsic Value is 76.13 - 114.15 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	76.13 - 114.15	90.87	81.7%
DCF (Growth 10y)	87.08 - 127.79	102.93	105.9%
DCF (EBITDA 5y)	36.54 - 51.81	39.25	-21.5%
DCF (EBITDA 10y)	52.64 - 69.63	56.42	12.8%
Fair Value	14.16 - 14.16	14.16	-71.68%
P/E	2.08 - 27.99	11.01	-78.0%
EV/EBITDA	6.31 - 37.39	16.34	-67.3%
EPV	41.69 - 52.12	46.91	-6.2%
DDM - Stable	4.19 - 9.26	6.73	-86.5%
DDM - Multi	80.94 - 112.55	92.77	85.5%