As of 2024-12-14, the Intrinsic Value of Michelmersh Brick Holdings PLC (MBH.L) is
126.28 GBP. This MBH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 102.00 GBP, the upside of Michelmersh Brick Holdings PLC is
23.80%.
The range of the Intrinsic Value is 96.56 - 190.63 GBP
126.28 GBP
Intrinsic Value
MBH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
96.56 - 190.63 |
126.28 |
23.8% |
| DCF (Growth 10y) |
120.50 - 231.18 |
155.78 |
52.7% |
| DCF (EBITDA 5y) |
126.79 - 195.54 |
157.89 |
54.8% |
| DCF (EBITDA 10y) |
143.15 - 226.92 |
179.62 |
76.1% |
| Fair Value |
186.59 - 186.59 |
186.59 |
82.93% |
| P/E |
79.01 - 117.46 |
99.64 |
-2.3% |
| EV/EBITDA |
95.46 - 157.25 |
118.05 |
15.7% |
| EPV |
116.43 - 156.28 |
136.36 |
33.7% |
| DDM - Stable |
66.69 - 185.62 |
126.16 |
23.7% |
| DDM - Multi |
97.58 - 202.05 |
130.66 |
28.1% |
MBH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
95.55 |
| Beta |
0.54 |
| Outstanding shares (mil) |
0.94 |
| Enterprise Value (mil) |
93.33 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.64% |
| Cost of Debt |
5.00% |
| WACC |
9.55% |