As of 2025-11-09, the Intrinsic Value of Meggitt PLC (MGGT.L) is 501.02 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 -37.30%.
The range of the Intrinsic Value is 328.47 - 922.23 GBP
Based on its market price of 798.80 GBP and our intrinsic valuation, Meggitt PLC (MGGT.L) is overvalued by 37.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 328.47 - 922.23 | 501.02 | -37.3% |
| DCF (Growth 10y) | 540.25 - 1,365.50 | 781.67 | -2.1% |
| DCF (EBITDA 5y) | 491.69 - 849.51 | 642.66 | -19.5% |
| DCF (EBITDA 10y) | 666.97 - 1,156.07 | 869.66 | 8.9% |
| Fair Value | 2.68 - 2.68 | 2.68 | -99.66% |
| P/E | 18.55 - 421.08 | 196.11 | -75.4% |
| EV/EBITDA | 598.70 - 1,106.53 | 761.69 | -4.6% |
| EPV | 598.18 - 799.37 | 698.78 | -12.5% |
| DDM - Stable | 4.68 - 13.43 | 9.05 | -98.9% |
| DDM - Multi | 328.41 - 738.15 | 455.29 | -43.0% |
| 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 | 9.81% |
| Cost of Debt | 4.73% |
| WACC | 9.06% |