As of 2024-12-12, the Intrinsic Value of Motorpoint Group PLC (MOTR.L) is
766.59 GBP. This MOTR.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 139.50 GBP, the upside of Motorpoint Group PLC is
449.50%.
The range of the Intrinsic Value is 358.70 - 3,711.98 GBP
766.59 GBP
Intrinsic Value
MOTR.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
358.70 - 3,711.98 |
766.59 |
449.5% |
| DCF (Growth 10y) |
480.06 - 4,485.36 |
974.53 |
598.6% |
| DCF (EBITDA 5y) |
258.98 - 572.99 |
367.22 |
163.2% |
| DCF (EBITDA 10y) |
402.10 - 997.21 |
609.37 |
336.8% |
| Fair Value |
-48.88 - -48.88 |
-48.88 |
-135.04% |
| P/E |
(95.21) - 130.20 |
(0.87) |
-100.6% |
| EV/EBITDA |
(93.24) - 112.45 |
(5.63) |
-104.0% |
| EPV |
(73.60) - 37.01 |
(18.30) |
-113.1% |
| DDM - Stable |
(74.43) - (183.26) |
(128.84) |
-192.4% |
| DDM - Multi |
542.42 - 1,059.49 |
719.83 |
416.0% |
MOTR.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
119.88 |
| Beta |
0.89 |
| Outstanding shares (mil) |
0.86 |
| Enterprise Value (mil) |
242.18 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.00% |
| Cost of Debt |
14.00% |
| WACC |
10.53% |