As of 2024-12-11, the Intrinsic Value of Macfarlane Group PLC (MACF.L) is
161.93 GBP. This MACF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 110.00 GBP, the upside of Macfarlane Group PLC is
47.20%.
The range of the Intrinsic Value is 107.40 - 306.94 GBP
161.93 GBP
Intrinsic Value
MACF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
107.40 - 306.94 |
161.93 |
47.2% |
| DCF (Growth 10y) |
118.70 - 310.34 |
171.67 |
56.1% |
| DCF (EBITDA 5y) |
77.76 - 102.62 |
87.87 |
-20.1% |
| DCF (EBITDA 10y) |
97.34 - 134.84 |
113.11 |
2.8% |
| Fair Value |
110.66 - 110.66 |
110.66 |
0.60% |
| P/E |
109.93 - 191.87 |
151.24 |
37.5% |
| EV/EBITDA |
63.55 - 147.15 |
99.88 |
-9.2% |
| EPV |
154.97 - 248.08 |
201.53 |
83.2% |
| DDM - Stable |
68.32 - 220.31 |
144.32 |
31.2% |
| DDM - Multi |
86.80 - 212.62 |
122.70 |
11.5% |
MACF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
173.96 |
| Beta |
-0.41 |
| Outstanding shares (mil) |
1.58 |
| Enterprise Value (mil) |
216.51 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.66% |
| Cost of Debt |
4.46% |
| WACC |
7.62% |