As of 2024-12-14, the Intrinsic Value of Morgan Advanced Materials PLC (MGAM.L) is 240.10 GBP. This MGAM.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 271.00 GBP, the upside of Morgan Advanced Materials PLC is -11.40%.

The range of the Intrinsic Value is 173.95 - 359.05 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	173.95 - 359.05	240.10	-11.4%
DCF (Growth 10y)	205.29 - 384.72	270.03	-0.4%
DCF (EBITDA 5y)	200.82 - 234.22	217.82	-19.6%
DCF (EBITDA 10y)	220.13 - 272.88	245.78	-9.3%
Fair Value	618.97 - 618.97	618.97	128.40%
P/E	288.48 - 407.53	316.22	16.7%
EV/EBITDA	208.80 - 278.20	252.82	-6.7%
EPV	519.06 - 673.91	596.48	120.1%
DDM - Stable	144.76 - 302.43	223.60	-17.5%
DDM - Multi	152.68 - 237.22	184.97	-31.7%