As of 2024-12-14, the Intrinsic Value of Murray International Trust PLC (MYI.L) is
278.66 GBP. This MYI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 258.00 GBP, the upside of Murray International Trust PLC is
8.00%.
The range of the Intrinsic Value is 222.85 - 376.40 GBP
278.66 GBP
Intrinsic Value
MYI.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
222.85 - 376.40 |
278.66 |
8.0% |
| DCF (Growth 10y) |
246.00 - 390.39 |
299.11 |
15.9% |
| DCF (EBITDA 5y) |
215.27 - 296.61 |
255.88 |
-0.8% |
| DCF (EBITDA 10y) |
240.72 - 328.11 |
282.30 |
9.4% |
| Fair Value |
773.17 - 773.17 |
773.17 |
199.68% |
| P/E |
292.65 - 529.47 |
402.02 |
55.8% |
| EV/EBITDA |
233.45 - 381.46 |
297.80 |
15.4% |
| EPV |
212.00 - 274.54 |
243.27 |
-5.7% |
| DDM - Stable |
199.63 - 444.05 |
321.84 |
24.7% |
| DDM - Multi |
177.09 - 295.54 |
220.56 |
-14.5% |
MYI.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,541.17 |
| Beta |
1.07 |
| Outstanding shares (mil) |
5.97 |
| Enterprise Value (mil) |
1,644.03 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.56% |
| Cost of Debt |
4.29% |
| WACC |
10.02% |