Using a Revenue DCF model with operating margin convergence from -23.7% to a target of 7.7% over 5 years, discounted at a WACC of 7.6%, Millennium Group International Holdings Limited (MGIH) has an intrinsic value of $0.54 per share (range: $0.01 – $2.75).
Using a Revenue DCF model with operating margin convergence from -23.7% to a target of 7.7% over 5 years, discounted at a WACC of 7.6%, Millennium Group International Holdings Limited (MGIH) has an intrinsic value of $0.85 per share (range: $0.04 – $4.42).
Using the industry peer median EV/Revenue multiple (trailing + forward), Millennium Group International Holdings Limited (MGIH) has a fair value of $2.68 based on 5 comparable companies in the Packaging & Containers industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Millennium Group International Holdings LimitedMGIH | 17 | 0.5x | — |
| High Roller Technologies, Inc. | 64 | 3.1x | 2.3x |
| J-Long Group Limited | 25 | 0.4x | — |
| Birks Group Inc. | 13 | 0.9x | — |
| Yunhong Green CTI Ltd. | 9 | 1.0x | — |
| Mixed Martial Arts Group Limited | 7 | 13.9x | 0.5x |
| Industry Median | 1.0x | 1.4x | |
| (*) Revenue | 25 | ||
| = Enterprise Value | 26 | ||
| (-) Net Debt | -4 | ||
| Equity Value | 30 | ||
| (/) Outstanding shares | 11 | ||
| Fair Price | $3 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.