As of 2024-12-13, the Intrinsic Value of Marks and Spencer Group PLC (MKS.L) is
520.08 GBP. This MKS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 390.20 GBP, the upside of Marks and Spencer Group PLC is
33.30%.
The range of the Intrinsic Value is 388.37 - 771.81 GBP
520.08 GBP
Intrinsic Value
MKS.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
388.37 - 771.81 |
520.08 |
33.3% |
| DCF (Growth 10y) |
467.73 - 862.16 |
604.30 |
54.9% |
| DCF (EBITDA 5y) |
303.96 - 404.29 |
384.32 |
-1.5% |
| DCF (EBITDA 10y) |
399.90 - 528.40 |
489.49 |
25.4% |
| Fair Value |
105.26 - 105.26 |
105.26 |
-73.02% |
| P/E |
248.83 - 362.10 |
323.94 |
-17.0% |
| EV/EBITDA |
275.11 - 433.38 |
365.48 |
-6.3% |
| EPV |
572.91 - 732.68 |
652.80 |
67.3% |
| DDM - Stable |
155.42 - 370.22 |
262.82 |
-32.6% |
| DDM - Multi |
212.88 - 398.76 |
278.04 |
-28.7% |
MKS.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,992.51 |
| Beta |
1.14 |
| Outstanding shares (mil) |
20.48 |
| Enterprise Value (mil) |
10,103.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.30% |
| Cost of Debt |
5.29% |
| WACC |
7.80% |