As of 2025-05-07, the Intrinsic Value of Macfarlane Group PLC (MACF.L) is 144.09 GBP. This MACF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 101.50 GBP, the upside of Macfarlane Group PLC is 42.00%.
The range of the Intrinsic Value is 107.72 - 213.85 GBP
Based on its market price of 101.50 GBP and our intrinsic valuation, Macfarlane Group PLC (MACF.L) is undervalued by 42.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 107.72 - 213.85 | 144.09 | 42.0% |
| DCF (Growth 10y) | 121.29 - 234.84 | 160.42 | 58.1% |
| DCF (EBITDA 5y) | 98.64 - 151.04 | 125.62 | 23.8% |
| DCF (EBITDA 10y) | 113.11 - 177.34 | 143.43 | 41.3% |
| Fair Value | 103.42 - 103.42 | 103.42 | 1.89% |
| P/E | 163.79 - 221.93 | 197.00 | 94.1% |
| EV/EBITDA | 91.74 - 185.35 | 128.00 | 26.1% |
| EPV | 141.76 - 246.20 | 193.98 | 91.1% |
| DDM - Stable | 54.68 - 141.37 | 98.02 | -3.4% |
| DDM - Multi | 73.35 - 152.22 | 99.41 | -2.1% |
| Market Cap (mil) | 162.80 |
| Beta | 0.35 |
| Outstanding shares (mil) | 1.60 |
| Enterprise Value (mil) | 207.59 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.78% |
| Cost of Debt | 4.96% |
| WACC | 8.19% |