As of 2025-05-14, the Intrinsic Value of Manchester United PLC (MANU) is 3.12 USD. This MANU valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.42 USD, the upside of Manchester United PLC is -78.40%.
The range of the Intrinsic Value is 0.85 - 4.88 USD
Based on its market price of 14.42 USD and our intrinsic valuation, Manchester United PLC (MANU) is overvalued by 78.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (238.31) - (16.82) | (26.57) | -284.2% |
| DCF (Growth 10y) | (15.41) - (182.08) | (22.82) | -258.3% |
| DCF (EBITDA 5y) | 0.85 - 4.88 | 3.12 | -78.4% |
| DCF (EBITDA 10y) | (2.65) - 1.88 | (1,642.50) | -123450.0% |
| Fair Value | -5.27 - -5.27 | -5.27 | -136.56% |
| P/E | (23.43) - (29.42) | (27.76) | -292.5% |
| EV/EBITDA | 5.53 - 34.10 | 19.39 | 34.5% |
| EPV | 11.94 - 22.95 | 17.45 | 21.0% |
| DDM - Stable | (11.54) - (143.98) | (77.76) | -639.3% |
| DDM - Multi | (10.15) - (102.39) | (18.75) | -230.0% |
| Market Cap (mil) | 2,441.59 |
| Beta | 0.75 |
| Outstanding shares (mil) | 169.32 |
| Enterprise Value (mil) | 3,299.25 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.46% |
| Cost of Debt | 5.84% |
| WACC | 6.78% |