As of 2026-03-14, the Intrinsic Value of Mears Group PLC (MER.L) is 672.42 GBP. This MER.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 345.50 GBP, the upside of Mears Group PLC is 94.60%.
The range of the Intrinsic Value is 488.79 - 993.11 GBP
Based on its market price of 345.50 GBP and our intrinsic valuation, Mears Group PLC (MER.L) is undervalued by 94.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 488.79 - 993.11 | 672.42 | 94.6% |
| DCF (Growth 10y) | 525.15 - 1,014.98 | 704.56 | 103.9% |
| DCF (EBITDA 5y) | 244.49 - 459.23 | 288.31 | -16.6% |
| DCF (EBITDA 10y) | 360.91 - 603.09 | 426.08 | 23.3% |
| Fair Value | 1,430.12 - 1,430.12 | 1,430.12 | 313.93% |
| P/E | 576.87 - 907.27 | 734.77 | 112.7% |
| EV/EBITDA | 404.75 - 1,045.66 | 655.61 | 89.8% |
| EPV | 1,650.56 - 2,533.23 | 2,091.90 | 505.5% |
| DDM - Stable | 291.70 - 657.71 | 474.71 | 37.4% |
| DDM - Multi | 300.17 - 540.86 | 387.18 | 12.1% |
| Market Cap (mil) | 287.22 |
| Beta | 0.30 |
| Outstanding shares (mil) | 0.83 |
| Enterprise Value (mil) | 506.05 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.28% |
| Cost of Debt | 4.72% |
| WACC | 7.49% |