As of 2025-05-06, the Intrinsic Value of MTI Wireless Edge Ltd (MWE.L) is 56.44 GBP. This MWE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 48.00 GBP, the upside of MTI Wireless Edge Ltd is 17.60%.
The range of the Intrinsic Value is 44.38 - 81.43 GBP
Based on its market price of 48.00 GBP and our intrinsic valuation, MTI Wireless Edge Ltd (MWE.L) is undervalued by 17.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 44.38 - 81.43 | 56.44 | 17.6% |
| DCF (Growth 10y) | 52.11 - 92.82 | 65.49 | 36.4% |
| DCF (EBITDA 5y) | 39.58 - 53.73 | 46.52 | -3.1% |
| DCF (EBITDA 10y) | 48.01 - 66.26 | 56.52 | 17.8% |
| Fair Value | 34.40 - 34.40 | 34.40 | -28.34% |
| P/E | 51.45 - 93.89 | 65.33 | 36.1% |
| EV/EBITDA | 32.17 - 63.31 | 44.58 | -7.1% |
| EPV | 44.82 - 59.53 | 52.18 | 8.7% |
| DDM - Stable | 29.38 - 77.70 | 53.54 | 11.5% |
| DDM - Multi | 45.71 - 88.69 | 59.81 | 24.6% |
| Market Cap (mil) | 41.37 |
| Beta | 0.57 |
| Outstanding shares (mil) | 0.86 |
| Enterprise Value (mil) | 37.34 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.76% |
| Cost of Debt | 6.68% |
| WACC | 8.69% |