As of 2024-12-14, the Intrinsic Value of Myhealthchecked PLC (MHC.L) is
157.09 GBP. This MHC.L valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 11.25 GBP, the upside of Myhealthchecked PLC is
1,296.40%.
The range of the Intrinsic Value is 101.12 - 184.02 GBP
157.09 GBP
Intrinsic Value
MHC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(493.33) - (188.50) |
(269.97) |
-2499.7% |
| DCF (Growth 10y) |
(169.58) - (393.26) |
(230.17) |
-2145.9% |
| DCF (EBITDA 5y) |
101.12 - 184.02 |
157.09 |
1296.4% |
| DCF (EBITDA 10y) |
167.26 - 354.70 |
282.12 |
2407.7% |
| Fair Value |
-9.99 - -9.99 |
-9.99 |
-188.79% |
| P/E |
(66.65) - 6.00 |
(32.73) |
-390.9% |
| EV/EBITDA |
(3.50) - 84.00 |
35.23 |
213.2% |
| EPV |
28.71 - 34.52 |
31.61 |
181.0% |
| DDM - Stable |
(19.31) - (68.06) |
(43.69) |
-488.3% |
| DDM - Multi |
16.36 - 45.39 |
24.12 |
114.4% |
MHC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.85 |
| Beta |
0.73 |
| Outstanding shares (mil) |
0.52 |
| Enterprise Value (mil) |
-0.19 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.94% |
| Cost of Debt |
5.00% |
| WACC |
8.92% |