As of 2024-12-15, the Intrinsic Value of Murray Income Trust PLC (MUT.L) is
1,138.52 GBP. This MUT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 823.00 GBP, the upside of Murray Income Trust PLC is
38.30%.
The range of the Intrinsic Value is 915.75 - 1,522.72 GBP
1,138.52 GBP
Intrinsic Value
MUT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
915.75 - 1,522.72 |
1,138.52 |
38.3% |
| DCF (Growth 10y) |
992.88 - 1,552.44 |
1,200.90 |
45.9% |
| DCF (EBITDA 5y) |
857.85 - 1,155.18 |
953.45 |
15.9% |
| DCF (EBITDA 10y) |
954.19 - 1,274.50 |
1,068.68 |
29.9% |
| Fair Value |
2,309.07 - 2,309.07 |
2,309.07 |
180.57% |
| P/E |
685.67 - 1,583.10 |
951.03 |
15.6% |
| EV/EBITDA |
459.06 - 1,010.29 |
755.13 |
-8.2% |
| EPV |
341.41 - 454.59 |
398.00 |
-51.6% |
| DDM - Stable |
574.58 - 1,252.46 |
913.52 |
11.0% |
| DDM - Multi |
716.96 - 1,163.14 |
882.98 |
7.3% |
MUT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
844.53 |
| Beta |
1.04 |
| Outstanding shares (mil) |
1.03 |
| Enterprise Value (mil) |
933.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.94% |
| Cost of Debt |
4.29% |
| WACC |
10.15% |