As of 2024-12-15, the Intrinsic Value of MTI Wireless Edge Ltd (MWE.L) is
59.80 GBP. This MWE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 44.00 GBP, the upside of MTI Wireless Edge Ltd is
35.90%.
The range of the Intrinsic Value is 50.69 - 74.36 GBP
59.80 GBP
Intrinsic Value
MWE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
50.69 - 74.36 |
59.80 |
35.9% |
| DCF (Growth 10y) |
62.64 - 92.45 |
74.15 |
68.5% |
| DCF (EBITDA 5y) |
43.54 - 59.83 |
48.14 |
9.4% |
| DCF (EBITDA 10y) |
54.63 - 74.93 |
61.00 |
38.6% |
| Fair Value |
44.36 - 44.36 |
44.36 |
0.83% |
| P/E |
54.17 - 113.73 |
88.91 |
102.1% |
| EV/EBITDA |
39.20 - 59.69 |
47.03 |
6.9% |
| EPV |
53.98 - 68.88 |
61.43 |
39.6% |
| DDM - Stable |
31.12 - 63.51 |
47.32 |
7.5% |
| DDM - Multi |
49.11 - 76.12 |
59.56 |
35.4% |
MWE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
37.93 |
| Beta |
0.33 |
| Outstanding shares (mil) |
0.86 |
| Enterprise Value (mil) |
31.73 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.88% |
| Cost of Debt |
6.40% |
| WACC |
7.82% |