Using a Revenue DCF model with operating margin convergence from -6.2% to a target of 10.3% over 5 years, discounted at a WACC of 7.7%, Multi Ways Holdings Limited (MWG) has an intrinsic value of $6.92 per share (range: $1.23 – $29.90).
Using a Revenue DCF model with operating margin convergence from -6.2% to a target of 10.3% over 5 years, discounted at a WACC of 7.7%, Multi Ways Holdings Limited (MWG) has an intrinsic value of $6.34 per share (range: $0.38 – $30.56).
Using the industry peer median EV/Revenue multiple (trailing + forward), Multi Ways Holdings Limited (MWG) has a fair value of $4.00 based on 8 comparable companies in the Rental & Leasing Services industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Multi Ways Holdings LimitedMWG | 6 | 0.8x | — |
| Momentus Inc. | 31 | 16.9x | 61.6x |
| Chicago Rivet & Machine Co. | 11 | 0.4x | — |
| VerifyMe, Inc. | 10 | 0.4x | 0.3x |
| Euro Tech Holdings Company Limited | 9 | 0.2x | — |
| Polar Power, Inc. | 5 | 1.6x | 1.1x |
| Clean Energy Technologies, Inc. | 4 | 3.6x | — |
| Nauticus Robotics, Inc. | 2 | 3.2x | 1.6x |
| Volato Group, Inc. | 1 | 0.0x | — |
| Industry Median | 1.0x | 1.3x | |
| (*) Revenue | 31 | ||
| = Enterprise Value | 31 | ||
| (-) Net Debt | 19 | ||
| Equity Value | 13 | ||
| (/) Outstanding shares | 3 | ||
| Fair Price | $4 | ||
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.