As of 2024-12-11, the Intrinsic Value of MS International PLC (MSI.L) is 1,331.89 GBP. This MSI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,020.00 GBP, the upside of MS International PLC is 30.60%.

The range of the Intrinsic Value is 973.52 - 2,513.51 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	973.52 - 2,513.51	1,331.89	30.6%
DCF (Growth 10y)	1,132.70 - 2,866.30	1,540.03	51.0%
DCF (EBITDA 5y)	1,072.97 - 1,386.53	1,231.77	20.8%
DCF (EBITDA 10y)	1,202.30 - 1,648.45	1,413.97	38.6%
Fair Value	1,780.05 - 1,780.05	1,780.05	74.51%
P/E	1,822.52 - 2,981.95	2,275.69	123.1%
EV/EBITDA	921.36 - 1,395.16	1,121.60	10.0%
EPV	584.73 - 751.26	667.99	-34.5%
DDM - Stable	692.15 - 2,935.96	1,814.06	77.8%
DDM - Multi	996.61 - 3,278.77	1,527.69	49.8%