As of 2024-12-13, the Intrinsic Value of Mobico Group PLC (MCG.L) is
179.35 GBP. This MCG.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.45 GBP, the upside of Mobico Group PLC is
120.20%.
The range of the Intrinsic Value is (8.61) - 3,411.85 GBP
179.35 GBP
Intrinsic Value
MCG.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(8.61) - 3,411.85 |
179.35 |
120.2% |
| DCF (Growth 10y) |
141.67 - 6,306.42 |
481.19 |
490.8% |
| DCF (EBITDA 5y) |
46.54 - 167.03 |
91.46 |
12.3% |
| DCF (EBITDA 10y) |
150.97 - 461.56 |
267.89 |
228.9% |
| Fair Value |
-109.03 - -109.03 |
-109.03 |
-233.86% |
| P/E |
(50.59) - (68.03) |
(59.96) |
-173.6% |
| EV/EBITDA |
71.35 - 122.51 |
83.25 |
2.2% |
| EPV |
116.00 - 603.09 |
359.55 |
341.4% |
| DDM - Stable |
(128.88) - (348.31) |
(238.59) |
-392.9% |
| DDM - Multi |
133.83 - 293.81 |
185.35 |
127.6% |
MCG.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
487.08 |
| Beta |
1.38 |
| Outstanding shares (mil) |
5.98 |
| Enterprise Value (mil) |
1,743.38 |
| Market risk premium |
5.98% |
| Cost of Equity |
12.24% |
| Cost of Debt |
9.89% |
| WACC |
8.90% |