As of 2024-12-15, the Intrinsic Value of Mobeus Income & Growth VCT PLC (MIX.L) is 32.22 GBP. This MIX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 53.50 GBP, the upside of Mobeus Income & Growth VCT PLC is -39.80%.

The range of the Intrinsic Value is 25.32 - 45.47 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	25.32 - 45.47	32.22	-39.8%
DCF (Growth 10y)	30.36 - 51.79	37.75	-29.4%
DCF (EBITDA 5y)	26.97 - 36.56	31.93	-40.3%
DCF (EBITDA 10y)	31.84 - 43.14	37.46	-30.0%
Fair Value	54.87 - 54.87	54.87	2.55%
P/E	36.74 - 61.77	50.16	-6.2%
EV/EBITDA	27.25 - 46.64	37.34	-30.2%
EPV	27.11 - 33.10	30.10	-43.7%
DDM - Stable	13.30 - 30.22	21.76	-59.3%
DDM - Multi	17.93 - 27.08	21.28	-60.2%