As of 2024-12-14, the Intrinsic Value of MJ Gleeson PLC (GLE.L) is 741.04 GBP. This GLE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 520.00 GBP, the upside of MJ Gleeson PLC is 42.50%.

The range of the Intrinsic Value is 543.26 - 1,196.98 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	543.26 - 1,196.98	741.04	42.5%
DCF (Growth 10y)	652.20 - 1,362.26	869.21	67.2%
DCF (EBITDA 5y)	693.08 - 1,020.27	849.86	63.4%
DCF (EBITDA 10y)	865.61 - 1,340.08	1,082.94	108.3%
Fair Value	832.77 - 832.77	832.77	60.15%
P/E	351.10 - 527.09	454.76	-12.5%
EV/EBITDA	401.24 - 615.25	525.06	1.0%
EPV	583.43 - 775.78	679.60	30.7%
DDM - Stable	285.48 - 843.86	564.67	8.6%
DDM - Multi	811.60 - 1,829.76	1,120.74	115.5%