As of 2025-07-12, 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
Based on its market price of 282.00 GBP and our intrinsic valuation, McKay Securities PLC (MCKS.L) is overvalued by 44.60%.
| 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) | 15.25 - 51.20 | 32.72 | -88.4% |
| DCF (EBITDA 10y) | 38.14 - 88.53 | 61.82 | -78.1% |
| Fair Value | -89.71 - -89.71 | -89.71 | -131.81% |
| P/E | (84.87) - (75.95) | (84.99) | -130.1% |
| EV/EBITDA | 11.66 - 325.22 | 157.02 | -44.3% |
| 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% |
| 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% |