As of 2025-05-15, the Intrinsic Value of Mhp Se (MHPC.L) is 15.04 USD. This MHPC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.50 USD, the upside of Mhp Se is 173.50%.
The range of the Intrinsic Value is 11.94 - 19.14 USD
Based on its market price of 5.50 USD and our intrinsic valuation, Mhp Se (MHPC.L) is undervalued by 173.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 11.94 - 19.14 | 15.04 | 173.5% |
| DCF (Growth 10y) | 12.90 - 19.37 | 15.70 | 185.5% |
| DCF (EBITDA 5y) | 10.98 - 18.90 | 15.46 | 181.1% |
| DCF (EBITDA 10y) | 13.10 - 20.52 | 17.09 | 210.6% |
| Fair Value | 26.86 - 26.86 | 26.86 | 388.35% |
| P/E | 10.51 - 17.64 | 14.55 | 164.5% |
| EV/EBITDA | 5.09 - 23.18 | 13.51 | 145.6% |
| EPV | 25.82 - 32.39 | 29.11 | 429.2% |
| DDM - Stable | 4.44 - 8.43 | 6.43 | 16.9% |
| DDM - Multi | 4.50 - 7.05 | 5.52 | 0.4% |
| Market Cap (mil) | 588.72 |
| Beta | 1.26 |
| Outstanding shares (mil) | 107.04 |
| Enterprise Value (mil) | 2,089.72 |
| Market risk premium | 5.48% |
| Cost of Equity | 14.71% |
| Cost of Debt | 7.99% |
| WACC | 8.97% |