EMG.L
Man Group PLC
Price:  
171.80 
GBP
Volume:  
4,696,039.00
United Kingdom | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMG.L Intrinsic Value

48.10 %
Upside

What is the intrinsic value of EMG.L?

As of 2025-07-10, the Intrinsic Value of Man Group PLC (EMG.L) is 254.42 GBP. This EMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 171.80 GBP, the upside of Man Group PLC is 48.10%.

The range of the Intrinsic Value is 198.38 - 361.66 GBP

Is EMG.L undervalued or overvalued?

Based on its market price of 171.80 GBP and our intrinsic valuation, Man Group PLC (EMG.L) is undervalued by 48.10%.

171.80 GBP
Stock Price
254.42 GBP
Intrinsic Value
Intrinsic Value Details

EMG.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 198.38 - 361.66 254.42 48.1%
DCF (Growth 10y) 257.31 - 457.11 326.56 90.1%
DCF (EBITDA 5y) 173.78 - 285.84 205.55 19.6%
DCF (EBITDA 10y) 226.68 - 359.24 267.94 56.0%
Fair Value 475.49 - 475.49 475.49 176.77%
P/E 228.24 - 512.07 340.73 98.3%
EV/EBITDA 136.53 - 397.26 234.98 36.8%
EPV 271.95 - 368.95 320.45 86.5%
DDM - Stable 122.56 - 294.55 208.55 21.4%
DDM - Multi 240.36 - 427.90 305.95 78.1%

EMG.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,971.42
Beta 1.77
Outstanding shares (mil) 11.48
Enterprise Value (mil) 1,988.27
Market risk premium 5.98%
Cost of Equity 10.34%
Cost of Debt 6.38%
WACC 9.90%