The Discounted Cash Flow (DCF) valuation of Marwyn Value Investors Ltd (MVI.L) is (429.12) GBP. With the latest stock price at 87.50 GBP, the upside of Marwyn Value Investors Ltd based on DCF is -590.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.4% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (687.46) - (317.95) | (429.12) |
| Upside | -885.7% - -463.4% | -590.4% |