As of 2024-12-13, the Intrinsic Value of McKay Securities PLC (MCKS.L) is
156.32 GBP. This MCKS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 282.00 GBP, the upside of McKay Securities PLC is
-44.60%.
The range of the Intrinsic Value is 59.17 - 432.90 GBP
156.32 GBP
Intrinsic Value
MCKS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
59.17 - 432.90 |
156.32 |
-44.6% |
| DCF (Growth 10y) |
72.60 - 420.25 |
163.78 |
-41.9% |
| DCF (EBITDA 5y) |
14.35 - 40.33 |
26.12 |
-90.7% |
| DCF (EBITDA 10y) |
37.44 - 79.10 |
56.39 |
-80.0% |
| Fair Value |
-89.71 - -89.71 |
-89.71 |
-131.81% |
| P/E |
(63.91) - (62.00) |
(55.13) |
-119.5% |
| EV/EBITDA |
18.97 - 291.26 |
153.97 |
-45.4% |
| EPV |
10.23 - 86.23 |
48.23 |
-82.9% |
| DDM - Stable |
(31.27) - (88.66) |
(59.96) |
-121.3% |
| DDM - Multi |
(109.84) - (243.36) |
(151.50) |
-153.7% |
MCKS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
258.56 |
| Beta |
0.80 |
| Outstanding shares (mil) |
0.92 |
| Enterprise Value (mil) |
412.71 |
| Market risk premium |
5.34% |
| Cost of Equity |
7.54% |
| Cost of Debt |
5.50% |
| WACC |
6.43% |