As of 2024-12-13, the Intrinsic Value of Mattioli Woods PLC (MTW.L) is
368.34 GBP. This MTW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 802.00 GBP, the upside of Mattioli Woods PLC is
-54.10%.
The range of the Intrinsic Value is 264.70 - 714.62 GBP
368.34 GBP
Intrinsic Value
MTW.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
264.70 - 714.62 |
368.34 |
-54.1% |
| DCF (Growth 10y) |
294.35 - 757.26 |
401.98 |
-49.9% |
| DCF (EBITDA 5y) |
220.34 - 243.91 |
230.68 |
-71.2% |
| DCF (EBITDA 10y) |
257.14 - 303.53 |
277.90 |
-65.3% |
| Fair Value |
486.48 - 486.48 |
486.48 |
-39.34% |
| P/E |
170.44 - 265.42 |
211.12 |
-73.7% |
| EV/EBITDA |
274.00 - 468.55 |
383.80 |
-52.1% |
| EPV |
391.34 - 522.32 |
456.83 |
-43.0% |
| DDM - Stable |
199.77 - 857.78 |
528.78 |
-34.1% |
| DDM - Multi |
265.79 - 767.92 |
382.11 |
-52.4% |
MTW.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
408.52 |
| Beta |
0.27 |
| Outstanding shares (mil) |
0.51 |
| Enterprise Value (mil) |
379.64 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.43% |
| Cost of Debt |
7.00% |
| WACC |
8.40% |