As of 2025-07-13, the Intrinsic Value of Morgan Advanced Materials PLC (MGAM.L) is 301.44 GBP. This MGAM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.50 GBP, the upside of Morgan Advanced Materials PLC is 31.90%.
The range of the Intrinsic Value is 224.29 - 438.52 GBP
Based on its market price of 228.50 GBP and our intrinsic valuation, Morgan Advanced Materials PLC (MGAM.L) is undervalued by 31.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 224.29 - 438.52 | 301.44 | 31.9% |
| DCF (Growth 10y) | 228.22 - 407.71 | 293.60 | 28.5% |
| DCF (EBITDA 5y) | 241.01 - 289.65 | 265.38 | 16.1% |
| DCF (EBITDA 10y) | 244.79 - 306.94 | 274.82 | 20.3% |
| Fair Value | 457.21 - 457.21 | 457.21 | 100.09% |
| P/E | 257.13 - 486.45 | 397.94 | 74.2% |
| EV/EBITDA | 252.50 - 355.98 | 294.64 | 28.9% |
| EPV | 529.40 - 677.75 | 603.57 | 164.1% |
| DDM - Stable | 100.53 - 209.45 | 154.99 | -32.2% |
| DDM - Multi | 159.98 - 242.01 | 191.44 | -16.2% |
| Market Cap (mil) | 628.46 |
| Beta | 1.35 |
| Outstanding shares (mil) | 2.75 |
| Enterprise Value (mil) | 901.76 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.30% |
| Cost of Debt | 4.82% |
| WACC | 8.88% |