As of 2024-12-14, the Intrinsic Value of Menhaden PLC (MHN.L) is
269.88 GBP. This MHN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 121.00 GBP, the upside of Menhaden PLC is
123.00%.
The range of the Intrinsic Value is 235.87 - 317.87 GBP
269.88 GBP
Intrinsic Value
MHN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
235.87 - 317.87 |
269.88 |
123.0% |
| DCF (Growth 10y) |
257.01 - 337.93 |
290.76 |
140.3% |
| DCF (EBITDA 5y) |
220.90 - 301.29 |
272.51 |
125.2% |
| DCF (EBITDA 10y) |
245.98 - 324.76 |
292.77 |
142.0% |
| Fair Value |
520.32 - 520.32 |
520.32 |
330.01% |
| P/E |
262.65 - 692.70 |
467.75 |
286.6% |
| EV/EBITDA |
218.93 - 368.56 |
301.34 |
149.0% |
| EPV |
135.86 - 163.16 |
149.51 |
23.6% |
| DDM - Stable |
112.32 - 214.70 |
163.51 |
35.1% |
| DDM - Multi |
105.32 - 163.32 |
128.56 |
6.2% |
MHN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
94.14 |
| Beta |
0.95 |
| Outstanding shares (mil) |
0.78 |
| Enterprise Value (mil) |
84.70 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.35% |
| Cost of Debt |
5.00% |
| WACC |
8.16% |