As of 2024-12-14, the Intrinsic Value of Moonpig Group PLC (MOON.L) is
241.35 GBP. This MOON.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 222.50 GBP, the upside of Moonpig Group PLC is
8.50%.
The range of the Intrinsic Value is 167.78 - 418.50 GBP
241.35 GBP
Intrinsic Value
MOON.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
167.78 - 418.50 |
241.35 |
8.5% |
| DCF (Growth 10y) |
197.69 - 460.84 |
275.82 |
24.0% |
| DCF (EBITDA 5y) |
193.31 - 240.69 |
219.82 |
-1.2% |
| DCF (EBITDA 10y) |
217.68 - 296.25 |
257.03 |
15.5% |
| Fair Value |
251.09 - 251.09 |
251.09 |
12.85% |
| P/E |
229.08 - 331.38 |
244.82 |
10.0% |
| EV/EBITDA |
205.70 - 492.13 |
307.68 |
38.3% |
| EPV |
75.60 - 120.66 |
98.13 |
-55.9% |
| DDM - Stable |
68.60 - 202.73 |
135.67 |
-39.0% |
| DDM - Multi |
80.80 - 194.79 |
115.28 |
-48.2% |
MOON.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
756.96 |
| Beta |
0.20 |
| Outstanding shares (mil) |
3.40 |
| Enterprise Value (mil) |
882.01 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.85% |
| Cost of Debt |
5.93% |
| WACC |
9.90% |