As of 2024-12-14, the Intrinsic Value of Majedie Investments PLC (MAJE.L) is
160.08 GBP. This MAJE.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 250.00 GBP, the upside of Majedie Investments PLC is
-35.97%.
160.08 GBP
Intrinsic Value
MAJE.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,105.73) - (648.53) |
(808.10) |
-423.2% |
| DCF (Growth 10y) |
(659.99) - (1,044.12) |
(795.77) |
-418.3% |
| DCF (EBITDA 5y) |
(528.12) - (838.08) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(581.52) - (850.88) |
(1,234.50) |
-123450.0% |
| Fair Value |
160.08 - 160.08 |
160.08 |
-35.97% |
| P/E |
236.92 - 636.48 |
382.59 |
53.0% |
| EV/EBITDA |
219.43 - 441.16 |
338.97 |
35.6% |
| EPV |
71.55 - 95.04 |
83.29 |
-66.7% |
| DDM - Stable |
223.73 - 497.99 |
360.86 |
44.3% |
| DDM - Multi |
(422.30) - (712.35) |
(528.65) |
-311.5% |
MAJE.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
133.57 |
| Beta |
1.21 |
| Outstanding shares (mil) |
0.53 |
| Enterprise Value (mil) |
149.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.90% |
| Cost of Debt |
5.98% |
| WACC |
11.05% |