As of 2025-07-10, the Intrinsic Value of Minrav Group Ltd (MNRV.TA) is 32,080.15 ILA. This MNRV.TA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 72,700.00 ILA, the upside of Minrav Group Ltd is -55.90%.
The range of the Intrinsic Value is (3,170.51) - 133,363.87 ILA
Based on its market price of 72,700.00 ILA and our intrinsic valuation, Minrav Group Ltd (MNRV.TA) is overvalued by 55.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (25,771.44) - 71,244.26 | (912.69) | -101.3% |
| DCF (Growth 10y) | (3,170.51) - 133,363.87 | 32,080.15 | -55.9% |
| DCF (EBITDA 5y) | (34,260.21) - 18,792.42 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (16,337.18) - 51,718.03 | 7,737.84 | -89.4% |
| P/E | 13,324.81 - 25,803.57 | 20,452.17 | -71.9% |
| EV/EBITDA | (63,597.09) - (42,230.20) | (51,372.29) | -170.7% |
| EPV | (70,073.86) - (65,142.63) | (67,608.29) | -193.0% |
| DDM - Stable | 19,535.44 - 45,668.43 | 32,601.93 | -55.2% |
| DDM - Multi | 31,522.21 - 59,848.18 | 41,554.61 | -42.8% |
| Market Cap (mil) | 719.64 |
| Beta | 1.07 |
| Outstanding shares (mil) | 0.01 |
| Enterprise Value (mil) | 1,481.02 |
| Market risk premium | 5.44% |
| Cost of Equity | 11.99% |
| Cost of Debt | 8.22% |
| WACC | 8.81% |