As of 2025-07-01, the Intrinsic Value of Mobico Group PLC (MCG.L) is 636.55 GBP. This MCG.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 29.50 GBP, the upside of Mobico Group PLC is 2,057.80%.
The range of the Intrinsic Value is 119.99 - 14,272.38 GBP
Based on its market price of 29.50 GBP and our intrinsic valuation, Mobico Group PLC (MCG.L) is undervalued by 2,057.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (282.71) - 1,032.35 | (235.52) | -898.4% |
| DCF (Growth 10y) | 119.99 - 14,272.38 | 636.55 | 2057.8% |
| DCF (EBITDA 5y) | (187.14) - (119.31) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (9.00) - 236.28 | 82.71 | 180.4% |
| Fair Value | -758.45 - -758.45 | -758.45 | -2,671.02% |
| P/E | (351.92) - (473.27) | (417.15) | -1514.1% |
| EV/EBITDA | 74.20 - 446.42 | 206.28 | 599.2% |
| EPV | 319.67 - 1,078.13 | 698.90 | 2269.1% |
| DDM - Stable | (978.25) - (4,120.73) | (2,549.50) | -8742.4% |
| DDM - Multi | (9.01) - (23.87) | (12.20) | -141.4% |
| Market Cap (mil) | 156.13 |
| Beta | 0.52 |
| Outstanding shares (mil) | 5.29 |
| Enterprise Value (mil) | 1,379.33 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.45% |
| Cost of Debt | 8.51% |
| WACC | 6.73% |