As of 2024-12-11, the Intrinsic Value of Mercia Asset Management PLC (MERC.L) is
38.49 GBP. This MERC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.40 GBP, the upside of Mercia Asset Management PLC is
26.60%.
The range of the Intrinsic Value is 30.80 - 57.92 GBP
38.49 GBP
Intrinsic Value
MERC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.80 - 57.92 |
38.49 |
26.6% |
| DCF (Growth 10y) |
34.12 - 62.70 |
42.30 |
39.1% |
| DCF (EBITDA 5y) |
23.34 - 25.94 |
24.47 |
-19.5% |
| DCF (EBITDA 10y) |
27.58 - 31.63 |
29.36 |
-3.4% |
| Fair Value |
-8.91 - -8.91 |
-8.91 |
-129.32% |
| P/E |
(22.07) - (18.47) |
(20.95) |
-168.9% |
| EV/EBITDA |
21.93 - 34.84 |
27.40 |
-9.9% |
| EPV |
37.61 - 45.78 |
41.69 |
37.2% |
| DDM - Stable |
(17.83) - (57.91) |
(37.87) |
-224.6% |
| DDM - Multi |
(21.73) - (55.67) |
(31.35) |
-203.1% |
MERC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
129.34 |
| Beta |
-0.15 |
| Outstanding shares (mil) |
4.25 |
| Enterprise Value (mil) |
83.11 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.39% |
| Cost of Debt |
4.74% |
| WACC |
8.36% |