As of 2025-07-06, the Intrinsic Value of MotorCycle Holdings Ltd (MTO.AX) is 3.21 AUD. This MTO.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.09 AUD, the upside of MotorCycle Holdings Ltd is 4.00%.
The range of the Intrinsic Value is 1.84 - 6.78 AUD
Based on its market price of 3.09 AUD and our intrinsic valuation, MotorCycle Holdings Ltd (MTO.AX) is undervalued by 4.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.84 - 6.78 | 3.21 | 4.0% |
| DCF (Growth 10y) | 2.55 - 7.89 | 4.04 | 30.7% |
| DCF (EBITDA 5y) | 1.58 - 2.38 | 1.98 | -36.0% |
| DCF (EBITDA 10y) | 2.45 - 3.66 | 3.02 | -2.2% |
| Fair Value | 5.76 - 5.76 | 5.76 | 86.29% |
| P/E | 2.05 - 3.19 | 2.71 | -12.4% |
| EV/EBITDA | (0.10) - 3.33 | 1.64 | -46.8% |
| EPV | 7.93 - 11.39 | 9.66 | 212.6% |
| DDM - Stable | 1.88 - 4.44 | 3.16 | 2.2% |
| DDM - Multi | 2.34 - 4.12 | 2.97 | -3.9% |
| Market Cap (mil) | 228.07 |
| Beta | 0.60 |
| Outstanding shares (mil) | 73.81 |
| Enterprise Value (mil) | 341.72 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.63% |
| Cost of Debt | 5.50% |
| WACC | 6.48% |