As of 2024-12-12, the Intrinsic Value of Mitchells & Butlers PLC (MAB.L) is
292.84 GBP. This MAB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 242.50 GBP, the upside of Mitchells & Butlers PLC is
20.80%.
The range of the Intrinsic Value is 123.64 - 782.22 GBP
292.84 GBP
Intrinsic Value
MAB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.64 - 782.22 |
292.84 |
20.8% |
| DCF (Growth 10y) |
187.71 - 875.45 |
365.63 |
50.8% |
| DCF (EBITDA 5y) |
61.69 - 108.68 |
91.60 |
-62.2% |
| DCF (EBITDA 10y) |
123.93 - 199.45 |
166.20 |
-31.5% |
| Fair Value |
37.56 - 37.56 |
37.56 |
-84.51% |
| P/E |
1.26 - 276.16 |
126.79 |
-47.7% |
| EV/EBITDA |
100.15 - 229.83 |
180.25 |
-25.7% |
| EPV |
979.05 - 1,331.36 |
1,155.21 |
376.4% |
| DDM - Stable |
60.93 - 166.14 |
113.53 |
-53.2% |
| DDM - Multi |
49.52 - 106.05 |
67.64 |
-72.1% |
MAB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,452.58 |
| Beta |
0.96 |
| Outstanding shares (mil) |
5.99 |
| Enterprise Value (mil) |
2,967.58 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.85% |
| Cost of Debt |
6.80% |
| WACC |
7.48% |