As of 2026-04-03, the Intrinsic Value of Made Tech Group PLC (MTEC.L) is 18.76 GBP. This MTEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.75 GBP, the upside of Made Tech Group PLC is -47.50%.
The range of the Intrinsic Value is 14.52 - 27.49 GBP
Based on its market price of 35.75 GBP and our intrinsic valuation, Made Tech Group PLC (MTEC.L) is overvalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.52 - 27.49 | 18.76 | -47.5% |
| DCF (Growth 10y) | 21.50 - 40.67 | 27.81 | -22.2% |
| DCF (EBITDA 5y) | 16.75 - 21.20 | 18.81 | -47.4% |
| DCF (EBITDA 10y) | 22.73 - 30.35 | 26.18 | -26.8% |
| Fair Value | 4.36 - 4.36 | 4.36 | -87.80% |
| P/E | 18.74 - 28.56 | 23.52 | -34.2% |
| EV/EBITDA | 13.39 - 17.78 | 15.87 | -55.6% |
| EPV | 7.93 - 10.36 | 9.15 | -74.4% |
| DDM - Stable | 6.95 - 18.36 | 12.65 | -64.6% |
| DDM - Multi | 14.84 - 31.11 | 20.16 | -43.6% |
| Market Cap (mil) | 57.24 |
| Beta | 1.28 |
| Outstanding shares (mil) | 1.60 |
| Enterprise Value (mil) | 58.32 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.03% |
| Cost of Debt | 4.58% |
| WACC | 9.92% |