As of 2025-09-17, the Intrinsic Value of MobilityOne Ltd (MBO.L) is 226.32 GBP. This MBO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.90 GBP, the upside of MobilityOne Ltd is 25,047.20%.
The range of the Intrinsic Value is 167.87 - 352.73 GBP
Based on its market price of 0.90 GBP and our intrinsic valuation, MobilityOne Ltd (MBO.L) is undervalued by 25,047.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.87 - 352.73 | 226.32 | 25047.2% |
| DCF (Growth 10y) | 240.69 - 475.21 | 315.13 | 34914.6% |
| DCF (EBITDA 5y) | 60.41 - 140.43 | 91.94 | 10116.1% |
| DCF (EBITDA 10y) | 114.23 - 215.25 | 153.75 | 16982.9% |
| Fair Value | -13.26 - -13.26 | -13.26 | -1,573.57% |
| P/E | (84.29) - 17.99 | (39.17) | -4452.2% |
| EV/EBITDA | (9.76) - 16.47 | (1.75) | -294.7% |
| EPV | (6.17) - (6.70) | (6.43) | -814.8% |
| DDM - Stable | (15.50) - (41.38) | (28.44) | -3260.0% |
| DDM - Multi | 50.41 - 111.65 | 70.26 | 7706.8% |
| Market Cap (mil) | 1.17 |
| Beta | 0.72 |
| Outstanding shares (mil) | 1.30 |
| Enterprise Value (mil) | 4.54 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.87% |
| Cost of Debt | 6.41% |
| WACC | 5.81% |