As of 2025-06-12, the Intrinsic Value of Mid Wynd International Investment Trust PLC (MWY.L) is 394.10 GBP. This MWY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 752.00 GBP, the upside of Mid Wynd International Investment Trust PLC is -47.60%.
The range of the Intrinsic Value is 303.19 - 594.40 GBP
Based on its market price of 752.00 GBP and our intrinsic valuation, Mid Wynd International Investment Trust PLC (MWY.L) is overvalued by 47.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 303.19 - 594.40 | 394.10 | -47.6% |
| DCF (Growth 10y) | 375.05 - 713.60 | 481.56 | -36.0% |
| DCF (EBITDA 5y) | 197.72 - 263.74 | 226.16 | -69.9% |
| DCF (EBITDA 10y) | 274.42 - 364.98 | 313.12 | -58.4% |
| Fair Value | 1,706.54 - 1,706.54 | 1,706.54 | 126.93% |
| P/E | 281.23 - 896.96 | 611.77 | -18.6% |
| EV/EBITDA | 143.15 - 652.81 | 345.90 | -54.0% |
| EPV | 375.83 - 475.90 | 425.87 | -43.4% |
| DDM - Stable | 609.30 - 1,721.30 | 1,165.30 | 55.0% |
| DDM - Multi | 209.18 - 454.45 | 285.95 | -62.0% |
| Market Cap (mil) | 310.31 |
| Beta | 0.64 |
| Outstanding shares (mil) | 0.41 |
| Enterprise Value (mil) | 303.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.21% |
| Cost of Debt | 4.71% |
| WACC | 9.12% |