As of 2024-12-13, the Intrinsic Value of Mortgage Advice Bureau (Holdings) PLC (MAB1.L) is
510.97 GBP. This MAB1.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 652.00 GBP, the upside of Mortgage Advice Bureau (Holdings) PLC is
-21.60%.
The range of the Intrinsic Value is 312.54 - 1,362.29 GBP
510.97 GBP
Intrinsic Value
MAB1.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
312.54 - 1,362.29 |
510.97 |
-21.6% |
| DCF (Growth 10y) |
427.34 - 1,750.64 |
679.21 |
4.2% |
| DCF (EBITDA 5y) |
400.55 - 536.53 |
465.23 |
-28.6% |
| DCF (EBITDA 10y) |
489.45 - 706.21 |
588.41 |
-9.8% |
| Fair Value |
92.93 - 92.93 |
92.93 |
-85.75% |
| P/E |
121.56 - 272.94 |
193.82 |
-70.3% |
| EV/EBITDA |
517.30 - 896.23 |
679.99 |
4.3% |
| EPV |
400.82 - 602.58 |
501.70 |
-23.1% |
| DDM - Stable |
201.88 - 1,068.94 |
635.41 |
-2.5% |
| DDM - Multi |
530.99 - 1,897.15 |
799.30 |
22.6% |
MAB1.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
376.72 |
| Beta |
1.31 |
| Outstanding shares (mil) |
0.58 |
| Enterprise Value (mil) |
395.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.50% |
| Cost of Debt |
5.11% |
| WACC |
7.33% |