As of 2026-02-18, the Intrinsic Value of Mitchells & Butlers PLC (MAB.L) is 516.51 GBP. This MAB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 297.50 GBP, the upside of Mitchells & Butlers PLC is 73.60%.
The range of the Intrinsic Value is 424.15 - 644.69 GBP
Based on its market price of 297.50 GBP and our intrinsic valuation, Mitchells & Butlers PLC (MAB.L) is undervalued by 73.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 424.15 - 644.69 | 516.51 | 73.6% |
| DCF (Growth 10y) | 513.03 - 744.51 | 610.44 | 105.2% |
| DCF (EBITDA 5y) | 361.59 - 455.80 | 424.17 | 42.6% |
| DCF (EBITDA 10y) | 465.43 - 586.31 | 537.02 | 80.5% |
| Fair Value | 768.91 - 768.91 | 768.91 | 158.46% |
| P/E | 320.48 - 494.93 | 427.11 | 43.6% |
| EV/EBITDA | 252.57 - 579.73 | 422.65 | 42.1% |
| EPV | 1,315.22 - 1,623.19 | 1,469.20 | 393.8% |
| DDM - Stable | 174.43 - 321.71 | 248.07 | -16.6% |
| DDM - Multi | 204.80 - 307.39 | 246.79 | -17.0% |
| Market Cap (mil) | 1,712.07 |
| Beta | 0.95 |
| Outstanding shares (mil) | 5.75 |
| Enterprise Value (mil) | 3,004.07 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.97% |
| Cost of Debt | 6.12% |
| WACC | 8.03% |