As of 2025-06-03, the Intrinsic Value of Medica Group PLC (MGP.L) is 146.94 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 -30.40%.
The range of the Intrinsic Value is 102.01 - 273.87 GBP
Based on its market price of 211.00 GBP and our intrinsic valuation, Medica Group PLC (MGP.L) is overvalued by 30.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.01 - 273.87 | 146.94 | -30.4% |
| DCF (Growth 10y) | 140.21 - 366.13 | 199.73 | -5.3% |
| DCF (EBITDA 5y) | 107.20 - 145.08 | 131.66 | -37.6% |
| DCF (EBITDA 10y) | 136.64 - 195.61 | 169.96 | -19.5% |
| Fair Value | 142.31 - 142.31 | 142.31 | -32.55% |
| P/E | 103.15 - 142.33 | 122.30 | -42.0% |
| EV/EBITDA | 95.82 - 143.92 | 114.32 | -45.8% |
| EPV | 74.43 - 107.07 | 90.75 | -57.0% |
| DDM - Stable | 50.64 - 180.90 | 115.77 | -45.1% |
| DDM - Multi | 102.69 - 278.11 | 149.20 | -29.3% |
| 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 | 8.35% |
| Cost of Debt | 4.29% |
| WACC | 8.15% |