As of 2024-12-13, the Intrinsic Value of Medica Group PLC (MGP.L) is
146.20 GBP. This MGP.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 211.00 GBP, the upside of Medica Group PLC is
-30.70%.
The range of the Intrinsic Value is 104.50 - 252.27 GBP
146.20 GBP
Intrinsic Value
MGP.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
104.50 - 252.27 |
146.20 |
-30.7% |
| DCF (Growth 10y) |
143.88 - 336.58 |
198.67 |
-5.8% |
| DCF (EBITDA 5y) |
129.57 - 163.88 |
142.29 |
-32.6% |
| DCF (EBITDA 10y) |
158.85 - 213.65 |
180.44 |
-14.5% |
| Fair Value |
142.31 - 142.31 |
142.31 |
-32.55% |
| P/E |
108.38 - 159.33 |
138.00 |
-34.6% |
| EV/EBITDA |
121.95 - 161.02 |
132.01 |
-37.4% |
| EPV |
75.83 - 103.53 |
89.68 |
-57.5% |
| DDM - Stable |
51.86 - 166.88 |
109.37 |
-48.2% |
| DDM - Multi |
105.38 - 255.81 |
148.41 |
-29.7% |
MGP.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
266.88 |
| Beta |
0.55 |
| Outstanding shares (mil) |
1.26 |
| Enterprise Value (mil) |
267.05 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.38% |
| Cost of Debt |
4.29% |
| WACC |
8.18% |