As of 2026-03-14, the Intrinsic Value of Mattioli Woods PLC (MTW.L) is 393.76 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 -50.90%.
The range of the Intrinsic Value is 287.54 - 713.03 GBP
Based on its market price of 802.00 GBP and our intrinsic valuation, Mattioli Woods PLC (MTW.L) is overvalued by 50.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 287.54 - 713.03 | 393.76 | -50.9% |
| DCF (Growth 10y) | 320.92 - 755.58 | 430.27 | -46.4% |
| DCF (EBITDA 5y) | 236.02 - 320.52 | 267.23 | -66.7% |
| DCF (EBITDA 10y) | 276.35 - 377.82 | 314.68 | -60.8% |
| Fair Value | 486.48 - 486.48 | 486.48 | -39.34% |
| P/E | 165.07 - 355.31 | 267.79 | -66.6% |
| EV/EBITDA | 408.94 - 756.30 | 558.82 | -30.3% |
| EPV | 415.81 - 522.00 | 468.90 | -41.5% |
| DDM - Stable | 221.59 - 855.72 | 538.65 | -32.8% |
| DDM - Multi | 292.27 - 766.14 | 411.12 | -48.7% |
| 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 | 8.10% |
| Cost of Debt | 7.00% |
| WACC | 8.07% |