Is MBO.L undervalued or overvalued?
As of 2025-03-25, the Intrinsic Value of MobilityOne Ltd (MBO.L) is 272.27 GBP. This MBO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.80 GBP, the upside of MobilityOne Ltd is 15,026.10%. This means that MBO.L is undervalued by 15,026.10%.
The range of the Intrinsic Value is 192.56 - 474.35 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 192.56 - 474.35 | 272.27 | 15026.1% |
| DCF (Growth 10y) | 258.60 - 599.97 | 355.71 | 19661.6% |
| DCF (EBITDA 5y) | 106.18 - 167.15 | 131.11 | 7183.8% |
| DCF (EBITDA 10y) | 166.72 - 248.21 | 199.93 | 11007.2% |
| Fair Value | -0.07 - -0.07 | -0.07 | -103.69% |
| P/E | 41.13 - 48.44 | 44.98 | 2399.0% |
| EV/EBITDA | (11.01) - 45.89 | 8.97 | 398.4% |
| EPV | 9.31 - 12.79 | 11.05 | 514.0% |
| DDM - Stable | (20.31) - (51.95) | (36.13) | -2107.3% |
| DDM - Multi | 85.64 - 173.65 | 115.08 | 6293.2% |
| Market Cap (mil) | 1.97 |
| Beta | 1.27 |
| Outstanding shares (mil) | 1.09 |
| Enterprise Value (mil) | 1.97 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.31% |
| Cost of Debt | 6.07% |
| WACC | 6.09% |