As of 2024-12-12, the Intrinsic Value of Mears Group PLC (MER.L) is
402.09 GBP. This MER.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 362.00 GBP, the upside of Mears Group PLC is
11.10%.
The range of the Intrinsic Value is 297.00 - 576.90 GBP
402.09 GBP
Intrinsic Value
MER.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
297.00 - 576.90 |
402.09 |
11.1% |
| DCF (Growth 10y) |
312.16 - 576.25 |
411.95 |
13.8% |
| DCF (EBITDA 5y) |
237.67 - 387.25 |
327.54 |
-9.5% |
| DCF (EBITDA 10y) |
279.61 - 445.00 |
369.11 |
2.0% |
| Fair Value |
239.86 - 239.86 |
239.86 |
-33.74% |
| P/E |
359.79 - 557.44 |
468.80 |
29.5% |
| EV/EBITDA |
350.22 - 996.36 |
658.38 |
81.9% |
| EPV |
1,403.44 - 2,054.12 |
1,728.78 |
377.6% |
| DDM - Stable |
241.20 - 502.54 |
371.87 |
2.7% |
| DDM - Multi |
178.11 - 306.81 |
226.92 |
-37.3% |
MER.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
316.43 |
| Beta |
0.76 |
| Outstanding shares (mil) |
0.87 |
| Enterprise Value (mil) |
470.21 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.76% |
| Cost of Debt |
4.60% |
| WACC |
7.90% |