As of 2025-11-13, the Intrinsic Value of Manchester And London Investment Trust PLC (MNL.L) is 871.26 GBP. This MNL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 854.00 GBP, the upside of Manchester And London Investment Trust PLC is 2.00%.
The range of the Intrinsic Value is 704.48 - 1,178.79 GBP
Based on its market price of 854.00 GBP and our intrinsic valuation, Manchester And London Investment Trust PLC (MNL.L) is undervalued by 2.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 704.48 - 1,178.79 | 871.26 | 2.0% |
| DCF (Growth 10y) | 737.16 - 1,163.27 | 889.34 | 4.1% |
| DCF (EBITDA 5y) | 483.59 - 644.58 | 562.02 | -34.2% |
| DCF (EBITDA 10y) | 598.33 - 776.66 | 680.92 | -20.3% |
| Fair Value | 3,705.12 - 3,705.12 | 3,705.12 | 333.85% |
| P/E | 894.14 - 2,001.97 | 1,344.60 | 57.4% |
| EV/EBITDA | 417.88 - 1,727.41 | 969.56 | 13.5% |
| EPV | 553.10 - 728.73 | 640.91 | -25.0% |
| DDM - Stable | 1,686.18 - 4,017.90 | 2,852.05 | 234.0% |
| DDM - Multi | 1,868.52 - 3,532.90 | 2,451.40 | 187.0% |
| Market Cap (mil) | 323.59 |
| Beta | 0.30 |
| Outstanding shares (mil) | 0.38 |
| Enterprise Value (mil) | 306.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.55% |
| Cost of Debt | 4.58% |
| WACC | 10.55% |