As of 2025-09-15, the Intrinsic Value of McBride PLC (MCB.L) is 277.53 GBP. This MCB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 107.00 GBP, the upside of McBride PLC is 159.40%.
The range of the Intrinsic Value is 225.23 - 355.97 GBP
Based on its market price of 107.00 GBP and our intrinsic valuation, McBride PLC (MCB.L) is undervalued by 159.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 225.23 - 355.97 | 277.53 | 159.4% |
| DCF (Growth 10y) | 260.40 - 395.16 | 314.58 | 194.0% |
| DCF (EBITDA 5y) | 222.34 - 302.15 | 258.21 | 141.3% |
| DCF (EBITDA 10y) | 258.91 - 350.47 | 299.73 | 180.1% |
| Fair Value | 535.73 - 535.73 | 535.73 | 400.68% |
| P/E | 300.89 - 370.62 | 340.36 | 218.1% |
| EV/EBITDA | 234.38 - 365.25 | 302.24 | 182.5% |
| EPV | 57.98 - 90.74 | 74.36 | -30.5% |
| DDM - Stable | 128.72 - 247.64 | 188.18 | 75.9% |
| DDM - Multi | 119.96 - 186.12 | 146.39 | 36.8% |
| Market Cap (mil) | 199.73 |
| Beta | 1.14 |
| Outstanding shares (mil) | 1.87 |
| Enterprise Value (mil) | 317.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.22% |
| Cost of Debt | 4.67% |
| WACC | 7.38% |