As of 2024-12-14, the Intrinsic Value of McBride PLC (MCB.L) is
272.82 GBP. This MCB.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.00 GBP, the upside of McBride PLC is
145.80%.
The range of the Intrinsic Value is 227.03 - 342.17 GBP
272.82 GBP
Intrinsic Value
MCB.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
227.03 - 342.17 |
272.82 |
145.8% |
| DCF (Growth 10y) |
277.90 - 410.93 |
331.05 |
198.2% |
| DCF (EBITDA 5y) |
234.76 - 320.87 |
277.44 |
149.9% |
| DCF (EBITDA 10y) |
270.27 - 367.65 |
316.69 |
185.3% |
| Fair Value |
484.39 - 484.39 |
484.39 |
336.39% |
| P/E |
280.56 - 388.77 |
313.10 |
182.1% |
| EV/EBITDA |
203.68 - 479.39 |
303.86 |
173.7% |
| EPV |
54.28 - 92.76 |
73.52 |
-33.8% |
| DDM - Stable |
108.49 - 210.50 |
159.49 |
43.7% |
| DDM - Multi |
108.89 - 173.89 |
134.68 |
21.3% |
MCB.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
190.77 |
| Beta |
1.14 |
| Outstanding shares (mil) |
1.72 |
| Enterprise Value (mil) |
322.27 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.89% |
| Cost of Debt |
4.75% |
| WACC |
7.71% |