As of 2024-12-12, the Intrinsic Value of ME Group International PLC (MEGP.L) is 255.67 GBP. This MEGP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 215.50 GBP, the upside of ME Group International PLC is 18.60%.

The range of the Intrinsic Value is 195.22 - 382.00 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	195.22 - 382.00	255.67	18.6%
DCF (Growth 10y)	244.59 - 459.07	314.55	46.0%
DCF (EBITDA 5y)	241.34 - 291.75	265.61	23.3%
DCF (EBITDA 10y)	284.46 - 361.64	320.54	48.7%
Fair Value	344.61 - 344.61	344.61	59.91%
P/E	279.82 - 641.62	429.39	99.3%
EV/EBITDA	225.82 - 537.28	329.84	53.1%
EPV	126.39 - 164.40	145.40	-32.5%
DDM - Stable	114.47 - 300.20	207.34	-3.8%
DDM - Multi	168.91 - 330.46	222.16	3.1%