As of 2024-12-15, the Intrinsic Value of Minds Machines Group Ltd (MMX.L) is
48.39 GBP. This MMX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.70 GBP, the upside of Minds Machines Group Ltd is
456.20%.
The range of the Intrinsic Value is 41.25 - 59.89 GBP
48.39 GBP
Intrinsic Value
MMX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.25 - 59.89 |
48.39 |
456.2% |
| DCF (Growth 10y) |
47.76 - 69.33 |
56.06 |
544.4% |
| DCF (EBITDA 5y) |
28.45 - 40.03 |
31.72 |
264.6% |
| DCF (EBITDA 10y) |
36.49 - 49.86 |
40.68 |
367.6% |
| Fair Value |
17.17 - 17.17 |
17.17 |
97.39% |
| P/E |
50.91 - 173.10 |
127.28 |
1362.9% |
| EV/EBITDA |
22.54 - 40.21 |
30.17 |
246.8% |
| EPV |
79.57 - 106.42 |
92.99 |
968.9% |
| DDM - Stable |
4.54 - 9.91 |
7.23 |
-16.9% |
| DDM - Multi |
19.55 - 34.98 |
25.24 |
190.2% |
MMX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8.43 |
| Beta |
0.71 |
| Outstanding shares (mil) |
0.97 |
| Enterprise Value (mil) |
0.63 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.34% |
| Cost of Debt |
5.00% |
| WACC |
8.14% |