As of 2024-12-14, the Intrinsic Value of Meggitt PLC (MGGT.L) is
445.51 GBP. This MGGT.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 798.80 GBP, the upside of Meggitt PLC is
-44.20%.
The range of the Intrinsic Value is 301.56 - 761.68 GBP
445.51 GBP
Intrinsic Value
MGGT.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
301.56 - 761.68 |
445.51 |
-44.2% |
| DCF (Growth 10y) |
497.58 - 1,130.41 |
696.93 |
-12.8% |
| DCF (EBITDA 5y) |
200.45 - 407.97 |
251.10 |
-68.6% |
| DCF (EBITDA 10y) |
357.69 - 633.75 |
433.09 |
-45.8% |
| Fair Value |
2.68 - 2.68 |
2.68 |
-99.66% |
| P/E |
14.59 - 339.74 |
152.95 |
-80.9% |
| EV/EBITDA |
165.91 - 491.15 |
298.79 |
-62.6% |
| EPV |
568.02 - 742.13 |
655.07 |
-18.0% |
| DDM - Stable |
4.40 - 11.47 |
7.93 |
-99.0% |
| DDM - Multi |
305.34 - 623.05 |
410.27 |
-48.6% |
MGGT.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,249.00 |
| Beta |
2.18 |
| Outstanding shares (mil) |
7.82 |
| Enterprise Value (mil) |
7,134.50 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.38% |
| Cost of Debt |
4.73% |
| WACC |
9.55% |