As of 2026-04-17, the Intrinsic Value of Musicmagpie PLC (MMAG.L) is 37.09 GBP. This MMAG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.95 GBP, the upside of Musicmagpie PLC is 314.50%.
The range of the Intrinsic Value is 14.70 - 180.41 GBP
Based on its market price of 8.95 GBP and our intrinsic valuation, Musicmagpie PLC (MMAG.L) is undervalued by 314.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.70 - 180.41 | 37.09 | 314.5% |
| DCF (Growth 10y) | 19.30 - 195.11 | 43.50 | 386.0% |
| DCF (EBITDA 5y) | 29.17 - 58.56 | 42.39 | 373.6% |
| DCF (EBITDA 10y) | 27.86 - 71.79 | 45.57 | 409.2% |
| Fair Value | -159.87 - -159.87 | -159.87 | -1,886.23% |
| P/E | (74.05) - (85.82) | (82.33) | -1019.9% |
| EV/EBITDA | 31.28 - 445.37 | 220.34 | 2361.9% |
| EPV | 183.68 - 430.69 | 307.18 | 3332.2% |
| DDM - Stable | (33.90) - (76.91) | (55.40) | -719.0% |
| DDM - Multi | 3.57 - 6.74 | 4.72 | -47.2% |
| Market Cap (mil) | 9.65 |
| Beta | -1.15 |
| Outstanding shares (mil) | 1.08 |
| Enterprise Value (mil) | 26.52 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.84% |
| Cost of Debt | 10.77% |
| WACC | 10.24% |