As of 2024-12-14, the Intrinsic Value of Malvern International PLC (MLVN.L) is
65.42 GBP. This MLVN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 22.00 GBP, the upside of Malvern International PLC is
197.30%.
The range of the Intrinsic Value is 39.69 - 144.23 GBP
65.42 GBP
Intrinsic Value
MLVN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.69 - 144.23 |
65.42 |
197.3% |
| DCF (Growth 10y) |
90.98 - 296.45 |
141.74 |
544.3% |
| DCF (EBITDA 5y) |
9.29 - 19.75 |
15.71 |
-28.6% |
| DCF (EBITDA 10y) |
39.43 - 63.23 |
52.65 |
139.3% |
| Fair Value |
-5.01 - -5.01 |
-5.01 |
-122.78% |
| P/E |
(4.79) - (8.50) |
(7.52) |
-134.2% |
| EV/EBITDA |
(43.56) - (2.47) |
(30.85) |
-240.2% |
| EPV |
87.48 - 134.72 |
111.10 |
405.0% |
| DDM - Stable |
(9.59) - (27.98) |
(18.79) |
-185.4% |
| DDM - Multi |
27.40 - 62.47 |
38.14 |
73.4% |
MLVN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5.38 |
| Beta |
0.26 |
| Outstanding shares (mil) |
0.24 |
| Enterprise Value (mil) |
8.31 |
| Market risk premium |
5.98% |
| Cost of Equity |
7.27% |
| Cost of Debt |
5.50% |
| WACC |
6.37% |