As of 2025-07-13, the Intrinsic Value of Mortgage Advice Bureau (Holdings) PLC (MAB1.L) is 642.15 GBP. This MAB1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 806.00 GBP, the upside of Mortgage Advice Bureau (Holdings) PLC is -20.30%.
The range of the Intrinsic Value is 425.87 - 1,364.06 GBP
Based on its market price of 806.00 GBP and our intrinsic valuation, Mortgage Advice Bureau (Holdings) PLC (MAB1.L) is overvalued by 20.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 425.87 - 1,364.06 | 642.15 | -20.3% |
| DCF (Growth 10y) | 528.79 - 1,611.91 | 780.52 | -3.2% |
| DCF (EBITDA 5y) | 567.62 - 918.54 | 732.99 | -9.1% |
| DCF (EBITDA 10y) | 661.48 - 1,124.65 | 869.41 | 7.9% |
| Fair Value | 146.41 - 146.41 | 146.41 | -81.84% |
| P/E | 169.45 - 256.27 | 220.50 | -72.6% |
| EV/EBITDA | 805.05 - 1,288.45 | 1,025.90 | 27.3% |
| EPV | 385.04 - 571.38 | 478.21 | -40.7% |
| DDM - Stable | 244.86 - 1,037.16 | 641.01 | -20.5% |
| DDM - Multi | 422.32 - 1,245.99 | 615.01 | -23.7% |
| Market Cap (mil) | 526.25 |
| Beta | 1.34 |
| Outstanding shares (mil) | 0.65 |
| Enterprise Value (mil) | 540.12 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.54% |
| Cost of Debt | 4.96% |
| WACC | 7.41% |