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