As of 2024-12-14, the Intrinsic Value of Made Tech Group PLC (MTEC.L) is
16.77 GBP. This MTEC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.50 GBP, the upside of Made Tech Group PLC is
-25.50%.
The range of the Intrinsic Value is 11.63 - 33.74 GBP
16.77 GBP
Intrinsic Value
MTEC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.63 - 33.74 |
16.77 |
-25.5% |
| DCF (Growth 10y) |
35.88 - 117.98 |
55.01 |
144.5% |
| DCF (EBITDA 5y) |
12.53 - 15.33 |
13.26 |
-41.1% |
| DCF (EBITDA 10y) |
31.41 - 43.00 |
35.28 |
56.8% |
| Fair Value |
-7.89 - -7.89 |
-7.89 |
-135.05% |
| P/E |
(19.97) - (23.25) |
(20.35) |
-190.4% |
| EV/EBITDA |
18.06 - 23.20 |
19.20 |
-14.7% |
| EPV |
11.14 - 13.89 |
12.52 |
-44.4% |
| DDM - Stable |
(9.34) - (31.68) |
(20.51) |
-191.2% |
| DDM - Multi |
6.63 - 19.21 |
10.08 |
-55.2% |
MTEC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
34.99 |
| Beta |
2.10 |
| Outstanding shares (mil) |
1.56 |
| Enterprise Value (mil) |
27.34 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.65% |
| Cost of Debt |
4.90% |
| WACC |
8.12% |