As of 2025-05-15, the Intrinsic Value of MJ Gleeson PLC (GLE.L) is 701.24 GBP. This GLE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 512.00 GBP, the upside of MJ Gleeson PLC is 37.00%.
The range of the Intrinsic Value is 452.63 - 1,414.32 GBP
Based on its market price of 512.00 GBP and our intrinsic valuation, MJ Gleeson PLC (GLE.L) is undervalued by 37.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 452.63 - 1,414.32 | 701.24 | 37.0% |
| DCF (Growth 10y) | 748.36 - 2,203.94 | 1,126.83 | 120.1% |
| DCF (EBITDA 5y) | 752.82 - 994.50 | 871.55 | 70.2% |
| DCF (EBITDA 10y) | 978.63 - 1,414.11 | 1,181.37 | 130.7% |
| Fair Value | 701.80 - 701.80 | 701.80 | 37.07% |
| P/E | 271.74 - 492.27 | 384.41 | -24.9% |
| EV/EBITDA | 346.20 - 534.43 | 443.89 | -13.3% |
| EPV | 563.82 - 829.67 | 696.74 | 36.1% |
| DDM - Stable | 253.95 - 933.18 | 593.57 | 15.9% |
| DDM - Multi | 973.68 - 2,729.62 | 1,429.40 | 179.2% |
| Market Cap (mil) | 301.21 |
| Beta | 0.77 |
| Outstanding shares (mil) | 0.59 |
| Enterprise Value (mil) | 319.27 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.22% |
| Cost of Debt | 4.91% |
| WACC | 8.15% |