As of 2026-06-10, the Intrinsic Value of Marlborough Wine Estates Group Ltd (MWE.NZ) is (0.25) NZD. This MWE.NZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 NZD, the upside of Marlborough Wine Estates Group Ltd is -523.20%.
The range of the Intrinsic Value is (1.88) - (0.15) NZD
Based on its market price of 0.06 NZD and our intrinsic valuation, Marlborough Wine Estates Group Ltd (MWE.NZ) is overvalued by 523.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (1.88) - (0.15) | (0.25) | -523.2% |
| DCF (Growth 10y) | (0.15) - (1.60) | (0.23) | -486.9% |
| DCF (EBITDA 5y) | (0.09) - (0.11) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.09) - (0.11) | (1,234.50) | -123450.0% |
| Fair Value | -0.06 - -0.06 | -0.06 | -194.16% |
| P/E | (0.09) - (0.14) | (0.10) | -276.1% |
| EV/EBITDA | (0.01) - 0.01 | (0.00) | -102.0% |
| EPV | (0.06) - (0.07) | (0.06) | -204.5% |
| DDM - Stable | (0.14) - (0.77) | (0.46) | -871.9% |
| DDM - Multi | (0.09) - (0.38) | (0.15) | -350.8% |
| Market Cap (mil) | 17.52 |
| Beta | -0.44 |
| Outstanding shares (mil) | 296.95 |
| Enterprise Value (mil) | 25.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.21% |
| Cost of Debt | 5.50% |
| WACC | 6.09% |