As of 2024-12-13, the Intrinsic Value of Mhp Se (MHPC.L) is
15.24 USD. This MHPC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 4.98 USD, the upside of Mhp Se is
206.00%.
The range of the Intrinsic Value is 11.30 - 20.88 USD
15.24 USD
Intrinsic Value
MHPC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
11.30 - 20.88 |
15.24 |
206.0% |
| DCF (Growth 10y) |
12.24 - 21.09 |
15.90 |
219.3% |
| DCF (EBITDA 5y) |
10.92 - 18.14 |
14.79 |
197.1% |
| DCF (EBITDA 10y) |
12.81 - 20.42 |
16.66 |
234.6% |
| Fair Value |
26.86 - 26.86 |
26.86 |
439.35% |
| P/E |
13.87 - 19.98 |
16.71 |
235.5% |
| EV/EBITDA |
12.23 - 23.97 |
17.89 |
259.1% |
| EPV |
24.80 - 34.57 |
29.69 |
496.1% |
| DDM - Stable |
3.96 - 9.43 |
6.70 |
34.5% |
| DDM - Multi |
3.89 - 8.07 |
5.33 |
7.1% |
MHPC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
533.05 |
| Beta |
-0.08 |
| Outstanding shares (mil) |
107.04 |
| Enterprise Value (mil) |
2,034.05 |
| Market risk premium |
5.48% |
| Cost of Equity |
15.11% |
| Cost of Debt |
7.99% |
| WACC |
8.91% |