As of 2024-12-15, the Intrinsic Value of Tortilla Mexican Grill PLC (MEX.L) is
27.74 GBP. This MEX.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.00 GBP, the upside of Tortilla Mexican Grill PLC is
-44.50%.
The range of the Intrinsic Value is (15.83) - 172.58 GBP
27.74 GBP
Intrinsic Value
MEX.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(15.83) - 172.58 |
27.74 |
-44.5% |
| DCF (Growth 10y) |
44.75 - 349.24 |
115.42 |
130.8% |
| DCF (EBITDA 5y) |
22.03 - 29.08 |
25.49 |
-49.0% |
| DCF (EBITDA 10y) |
64.19 - 83.57 |
73.57 |
47.1% |
| Fair Value |
-9.17 - -9.17 |
-9.17 |
-118.34% |
| P/E |
50.07 - 50.07 |
50.07 |
0.1% |
| EV/EBITDA |
50.07 - 50.40 |
50.23 |
0.5% |
| EPV |
60.37 - 109.37 |
84.87 |
69.7% |
| DDM - Stable |
(23.05) - (70.42) |
(46.74) |
-193.5% |
| DDM - Multi |
4.30 - 10.17 |
6.04 |
-87.9% |
MEX.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19.33 |
| Beta |
-0.16 |
| Outstanding shares (mil) |
0.39 |
| Enterprise Value (mil) |
58.15 |
| Market risk premium |
5.98% |
| Cost of Equity |
5.96% |
| Cost of Debt |
5.10% |
| WACC |
5.12% |