As of 2024-12-11, the Intrinsic Value of Made.Com Group PLC (MADE.L) is
5.72 GBP. This MADE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.60 GBP, the upside of Made.Com Group PLC is
-13.40%.
The range of the Intrinsic Value is 2.19 - 11.78 GBP
MADE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
2.19 - 11.78 |
5.72 |
-13.4% |
| DCF (Growth 10y) |
124.29 - 215.85 |
158.05 |
2294.7% |
| Fair Value |
-92.16 - -92.16 |
-92.16 |
-1,496.30% |
| EPV |
(42.43) - (46.99) |
(44.71) |
-777.4% |
| DDM - Stable |
(134.63) - (294.16) |
(214.39) |
-3348.4% |
| DDM - Multi |
21.32 - 36.49 |
26.95 |
308.4% |
MADE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28.07 |
| Beta |
0.92 |
| Outstanding shares (mil) |
4.25 |
| Enterprise Value (mil) |
35.17 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.61% |
| Cost of Debt |
7.00% |
| WACC |
8.47% |