What is the intrinsic value of MSI.L?

As of 2026-04-04, the Intrinsic Value of MS International PLC (MSI.L) is 1,405.36 GBP. This MSI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,260.00 GBP, the upside of MS International PLC is 11.50%.

The range of the Intrinsic Value is 1,124.64 - 2,010.87 GBP

Is MSI.L undervalued or overvalued?

Based on its market price of 1,260.00 GBP and our intrinsic valuation, MS International PLC (MSI.L) is undervalued by 11.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1,124.64 - 2,010.87	1,405.36	11.5%
DCF (Growth 10y)	1,345.53 - 2,337.42	1,662.53	31.9%
DCF (EBITDA 5y)	1,493.61 - 2,448.91	1,947.57	54.6%
DCF (EBITDA 10y)	1,622.69 - 2,645.70	2,090.48	65.9%
Fair Value	2,185.17 - 2,185.17	2,185.17	73.43%
P/E	2,100.97 - 3,903.60	2,734.16	117.0%
EV/EBITDA	1,445.07 - 2,424.96	2,090.15	65.9%
EPV	714.62 - 844.43	779.53	-38.1%
DDM - Stable	812.39 - 2,257.36	1,534.87	21.8%
DDM - Multi	1,121.75 - 2,358.90	1,513.59	20.1%