As of 2025-05-15, the Intrinsic Value of Murray International Trust PLC (MYI.L) is 270.43 GBP. This MYI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 275.00 GBP, the upside of Murray International Trust PLC is -1.70%.
The range of the Intrinsic Value is 217.01 - 363.82 GBP
Based on its market price of 275.00 GBP and our intrinsic valuation, Murray International Trust PLC (MYI.L) is overvalued by 1.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 217.01 - 363.82 | 270.43 | -1.7% |
| DCF (Growth 10y) | 234.40 - 369.72 | 284.27 | 3.4% |
| DCF (EBITDA 5y) | 234.79 - 296.15 | 278.26 | 1.2% |
| DCF (EBITDA 10y) | 246.57 - 318.23 | 289.97 | 5.4% |
| Fair Value | 547.27 - 547.27 | 547.27 | 99.01% |
| P/E | 244.30 - 304.24 | 279.72 | 1.7% |
| EV/EBITDA | 160.04 - 290.86 | 252.78 | -8.1% |
| EPV | 183.54 - 238.69 | 211.11 | -23.2% |
| DDM - Stable | 142.41 - 317.73 | 230.07 | -16.3% |
| DDM - Multi | 181.67 - 297.72 | 224.24 | -18.5% |
| Market Cap (mil) | 1,591.74 |
| Beta | 1.07 |
| Outstanding shares (mil) | 5.79 |
| Enterprise Value (mil) | 1,692.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.48% |
| Cost of Debt | 4.29% |
| WACC | 10.06% |