As of 2024-12-15, the Intrinsic Value of MPAC Group PLC (MPAC.L) is
550.11 GBP. This MPAC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 485.00 GBP, the upside of MPAC Group PLC is
13.40%.
The range of the Intrinsic Value is 374.57 - 1,007.13 GBP
550.11 GBP
Intrinsic Value
MPAC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
374.57 - 1,007.13 |
550.11 |
13.4% |
| DCF (Growth 10y) |
582.97 - 1,489.72 |
836.15 |
72.4% |
| DCF (EBITDA 5y) |
285.02 - 395.97 |
338.02 |
-30.3% |
| DCF (EBITDA 10y) |
453.99 - 643.65 |
541.32 |
11.6% |
| Fair Value |
515.41 - 515.41 |
515.41 |
6.27% |
| P/E |
211.73 - 281.54 |
227.19 |
-53.2% |
| EV/EBITDA |
161.60 - 288.54 |
211.71 |
-56.3% |
| EPV |
167.13 - 235.98 |
201.56 |
-58.4% |
| DDM - Stable |
182.76 - 596.71 |
389.73 |
-19.6% |
| DDM - Multi |
389.70 - 1,004.86 |
563.50 |
16.2% |
MPAC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
145.85 |
| Beta |
0.69 |
| Outstanding shares (mil) |
0.30 |
| Enterprise Value (mil) |
156.65 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.00% |
| Cost of Debt |
4.68% |
| WACC |
8.52% |