As of 2024-12-15, the Intrinsic Value of Marshall Motor Holdings PLC (MMH.L) is
221.81 GBP. This MMH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 397.00 GBP, the upside of Marshall Motor Holdings PLC is
-44.10%.
The range of the Intrinsic Value is 113.29 - 852.77 GBP
221.81 GBP
Intrinsic Value
MMH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
113.29 - 852.77 |
221.81 |
-44.1% |
| DCF (Growth 10y) |
149.06 - 1,032.32 |
280.35 |
-29.4% |
| DCF (EBITDA 5y) |
164.41 - 279.04 |
220.83 |
-44.4% |
| DCF (EBITDA 10y) |
173.34 - 373.16 |
257.58 |
-35.1% |
| Fair Value |
326.27 - 326.27 |
326.27 |
-17.82% |
| P/E |
254.79 - 790.04 |
463.99 |
16.9% |
| EV/EBITDA |
343.93 - 593.92 |
483.30 |
21.7% |
| EPV |
629.60 - 1,494.46 |
1,062.03 |
167.5% |
| DDM - Stable |
447.72 - 1,446.52 |
947.12 |
138.6% |
| DDM - Multi |
196.58 - 501.66 |
283.40 |
-28.6% |
MMH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
322.87 |
| Beta |
1.11 |
| Outstanding shares (mil) |
0.81 |
| Enterprise Value (mil) |
357.99 |
| Market risk premium |
5.34% |
| Cost of Equity |
9.15% |
| Cost of Debt |
22.35% |
| WACC |
11.02% |