As of 2024-12-15, the Intrinsic Value of Man Group PLC (EMG.L) is
237.16 GBP. This EMG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 210.80 GBP, the upside of Man Group PLC is
12.50%.
The range of the Intrinsic Value is 172.73 - 378.38 GBP
237.16 GBP
Intrinsic Value
EMG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
172.73 - 378.38 |
237.16 |
12.5% |
| DCF (Growth 10y) |
231.59 - 482.64 |
310.95 |
47.5% |
| DCF (EBITDA 5y) |
150.39 - 248.73 |
188.62 |
-10.5% |
| DCF (EBITDA 10y) |
202.88 - 327.22 |
251.27 |
19.2% |
| Fair Value |
534.38 - 534.38 |
534.38 |
153.50% |
| P/E |
234.27 - 481.39 |
303.96 |
44.2% |
| EV/EBITDA |
149.38 - 397.44 |
266.54 |
26.4% |
| EPV |
324.33 - 438.69 |
381.51 |
81.0% |
| DDM - Stable |
152.85 - 410.57 |
281.71 |
33.6% |
| DDM - Multi |
215.70 - 426.55 |
284.16 |
34.8% |
EMG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,461.58 |
| Beta |
1.34 |
| Outstanding shares (mil) |
11.68 |
| Enterprise Value (mil) |
2,716.73 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.74% |
| Cost of Debt |
5.48% |
| WACC |
9.92% |