MAB.L
Mitchells & Butlers PLC
Price:  
272.00 
GBP
Volume:  
158,950.00
United Kingdom | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MAB.L Intrinsic Value

49.60 %
Upside

What is the intrinsic value of MAB.L?

As of 2025-08-03, the Intrinsic Value of Mitchells & Butlers PLC (MAB.L) is 407.01 GBP. This MAB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 272.00 GBP, the upside of Mitchells & Butlers PLC is 49.60%.

The range of the Intrinsic Value is 321.08 - 530.52 GBP

Is MAB.L undervalued or overvalued?

Based on its market price of 272.00 GBP and our intrinsic valuation, Mitchells & Butlers PLC (MAB.L) is undervalued by 49.60%.

272.00 GBP
Stock Price
407.01 GBP
Intrinsic Value
Intrinsic Value Details

MAB.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 321.08 - 530.52 407.01 49.6%
DCF (Growth 10y) 405.47 - 631.42 498.60 83.3%
DCF (EBITDA 5y) 300.54 - 365.23 342.38 25.9%
DCF (EBITDA 10y) 391.62 - 490.68 447.57 64.5%
Fair Value 667.06 - 667.06 667.06 145.24%
P/E 348.47 - 524.37 397.79 46.2%
EV/EBITDA 245.10 - 373.85 310.03 14.0%
EPV 1,147.18 - 1,473.02 1,310.10 381.7%
DDM - Stable 155.35 - 279.56 217.46 -20.1%
DDM - Multi 175.84 - 252.49 207.72 -23.6%

MAB.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,712.59
Beta 0.88
Outstanding shares (mil) 6.30
Enterprise Value (mil) 3,030.59
Market risk premium 5.98%
Cost of Equity 10.81%
Cost of Debt 6.51%
WACC 8.11%