As of 2024-12-12, the Intrinsic Value of MobilityOne Ltd (MBO.L) is
284.28 GBP. This MBO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 2.25 GBP, the upside of MobilityOne Ltd is
12,534.80%.
The range of the Intrinsic Value is 201.37 - 493.58 GBP
284.28 GBP
Intrinsic Value
MBO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
201.37 - 493.58 |
284.28 |
12534.8% |
| DCF (Growth 10y) |
270.61 - 624.37 |
371.54 |
16412.8% |
| DCF (EBITDA 5y) |
73.91 - 124.71 |
93.54 |
4057.4% |
| DCF (EBITDA 10y) |
134.45 - 201.65 |
160.54 |
7035.3% |
| Fair Value |
-14.50 - -14.50 |
-14.50 |
-744.35% |
| P/E |
(60.37) - 49.29 |
(8.06) |
-458.4% |
| EV/EBITDA |
(8.79) - 45.66 |
15.84 |
604.0% |
| EPV |
9.74 - 13.23 |
11.49 |
410.5% |
| DDM - Stable |
(23.50) - (61.23) |
(42.36) |
-1982.7% |
| DDM - Multi |
101.26 - 207.33 |
136.31 |
5958.4% |
MBO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2.39 |
| Beta |
0.90 |
| Outstanding shares (mil) |
1.06 |
| Enterprise Value (mil) |
5.22 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.45% |
| Cost of Debt |
6.07% |
| WACC |
6.02% |