EMG.L
Man Group PLC
Price:  
174.50 
GBP
Volume:  
3,519,511.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMG.L Intrinsic Value

49.60 %
Upside

What is the intrinsic value of EMG.L?

As of 2025-07-12, the Intrinsic Value of Man Group PLC (EMG.L) is 261.01 GBP. This EMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 174.50 GBP, the upside of Man Group PLC is 49.60%.

The range of the Intrinsic Value is 201.96 - 376.52 GBP

Is EMG.L undervalued or overvalued?

Based on its market price of 174.50 GBP and our intrinsic valuation, Man Group PLC (EMG.L) is undervalued by 49.60%.

174.50 GBP
Stock Price
261.01 GBP
Intrinsic Value
Intrinsic Value Details

EMG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 201.96 - 376.52 261.01 49.6%
DCF (Growth 10y) 261.85 - 476.21 335.07 92.0%
DCF (EBITDA 5y) 177.52 - 292.59 210.53 20.6%
DCF (EBITDA 10y) 231.24 - 369.12 274.56 57.3%
Fair Value 486.68 - 486.68 486.68 178.90%
P/E 232.44 - 540.24 352.20 101.8%
EV/EBITDA 139.74 - 406.60 235.84 35.2%
EPV 277.02 - 381.74 329.38 88.8%
DDM - Stable 124.72 - 306.52 215.62 23.6%
DDM - Multi 244.51 - 445.54 313.80 79.8%

EMG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,979.91
Beta 1.76
Outstanding shares (mil) 11.35
Enterprise Value (mil) 1,996.96
Market risk premium 5.98%
Cost of Equity 10.32%
Cost of Debt 6.38%
WACC 9.88%