Is MNZS.L undervalued or overvalued?
As of 2025-03-27, the Intrinsic Value of John Menzies PLC (MNZS.L) is 449.46 GBP. This MNZS.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 607.00 GBP, the upside of John Menzies PLC is -26.00%. This means that MNZS.L is overvalued by 26.00%.
The range of the Intrinsic Value is 156.08 - 1,373.17 GBP
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 156.08 - 1,373.17 | 449.46 | -26.0% |
| DCF (Growth 10y) | 181.99 - 1,285.92 | 450.22 | -25.8% |
| DCF (EBITDA 5y) | (29.84) - 53.94 | 13.60 | -97.8% |
| DCF (EBITDA 10y) | 41.68 - 154.85 | 97.62 | -83.9% |
| Fair Value | 98.98 - 98.98 | 98.98 | -83.69% |
| P/E | 607.24 - 607.74 | 607.49 | 0.1% |
| EV/EBITDA | 33.22 - 610.82 | 348.00 | -42.7% |
| EPV | 3,570.72 - 5,095.87 | 4,333.30 | 613.9% |
| DDM - Stable | 138.46 - 401.11 | 269.79 | -55.6% |
| DDM - Multi | 110.09 - 259.92 | 156.05 | -74.3% |
| Market Cap (mil) | 556.31 |
| Beta | 3.51 |
| Outstanding shares (mil) | 0.92 |
| Enterprise Value (mil) | 1,055.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.22% |
| Cost of Debt | 5.63% |
| WACC | 5.62% |