As of 2025-08-02, the Intrinsic Value of Manalto Ltd (MTL.AX) is 0.00 AUD. This MTL.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.00 AUD, the upside of Manalto Ltd is -27.30%.
The range of the Intrinsic Value is 0.00 - 0.00 AUD
Based on its market price of 0.00 AUD and our intrinsic valuation, Manalto Ltd (MTL.AX) is overvalued by 27.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.00 - 0.00 | 0.00 | -27.3% |
| DCF (Growth 10y) | (0.00) - (0.00) | (0.00) | -116.6% |
| DCF (EBITDA 5y) | 0.00 - 0.00 | 0.00 | -65.9% |
| DCF (EBITDA 10y) | 0.00 - 0.00 | 0.00 | -81.2% |
| Fair Value | -0.00 - -0.00 | -0.00 | -200.00% |
| P/E | (0.00) - (0.00) | (0.00) | -270.0% |
| EV/EBITDA | (0.00) - 0.00 | (0.00) | -108.9% |
| EPV | (0.01) - (0.01) | (0.01) | -934.8% |
| DDM - Stable | (0.00) - (0.01) | (0.01) | -952.7% |
| DDM - Multi | (0.00) - (0.00) | (0.00) | -114.5% |
| Market Cap (mil) | 9.67 |
| Beta | -0.33 |
| Outstanding shares (mil) | 9,671.17 |
| Enterprise Value (mil) | 10.18 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.50% |
| Cost of Debt | 5.00% |
| WACC | 4.50% |