As of 2024-12-15, the Intrinsic Value of Moneysupermarket.Com Group PLC (MONY.L) is
218.97 GBP. This MONY.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 197.80 GBP, the upside of Moneysupermarket.Com Group PLC is
10.70%.
The range of the Intrinsic Value is 169.67 - 315.16 GBP
218.97 GBP
Intrinsic Value
MONY.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
169.67 - 315.16 |
218.97 |
10.7% |
| DCF (Growth 10y) |
203.29 - 361.59 |
257.49 |
30.2% |
| DCF (EBITDA 5y) |
114.11 - 201.76 |
148.87 |
-24.7% |
| DCF (EBITDA 10y) |
158.06 - 256.16 |
196.46 |
-0.7% |
| Fair Value |
71.83 - 71.83 |
71.83 |
-63.69% |
| P/E |
204.29 - 421.19 |
316.73 |
60.1% |
| EV/EBITDA |
107.13 - 239.09 |
189.18 |
-4.4% |
| EPV |
177.18 - 241.70 |
209.44 |
5.9% |
| DDM - Stable |
97.18 - 241.66 |
169.42 |
-14.3% |
| DDM - Multi |
146.47 - 262.35 |
186.13 |
-5.9% |
MONY.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,049.22 |
| Beta |
1.70 |
| Outstanding shares (mil) |
5.30 |
| Enterprise Value (mil) |
1,072.32 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.85% |
| Cost of Debt |
5.11% |
| WACC |
9.53% |