As of 2025-07-07, the Intrinsic Value of Michelmersh Brick Holdings PLC (MBH.L) is 93.14 GBP. This MBH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 106.50 GBP, the upside of Michelmersh Brick Holdings PLC is -12.50%.
The range of the Intrinsic Value is 73.02 - 134.75 GBP
Based on its market price of 106.50 GBP and our intrinsic valuation, Michelmersh Brick Holdings PLC (MBH.L) is overvalued by 12.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.02 - 134.75 | 93.14 | -12.5% |
| DCF (Growth 10y) | 92.38 - 167.99 | 117.21 | 10.1% |
| DCF (EBITDA 5y) | 106.29 - 130.84 | 115.02 | 8.0% |
| DCF (EBITDA 10y) | 117.66 - 153.74 | 131.54 | 23.5% |
| Fair Value | 32.32 - 32.32 | 32.32 | -69.65% |
| P/E | 96.71 - 158.63 | 109.76 | 3.1% |
| EV/EBITDA | 81.37 - 123.29 | 99.41 | -6.7% |
| EPV | 111.36 - 143.87 | 127.62 | 19.8% |
| DDM - Stable | 51.58 - 136.97 | 94.27 | -11.5% |
| DDM - Multi | 79.25 - 152.90 | 103.36 | -2.9% |
| Market Cap (mil) | 100.57 |
| Beta | 0.54 |
| Outstanding shares (mil) | 0.94 |
| Enterprise Value (mil) | 96.83 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.51% |
| Cost of Debt | 5.00% |
| WACC | 9.38% |