As of 2026-09-09, the Intrinsic Value of MPAC Group PLC (MPAC.L) is 250.13 GBP. This MPAC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 345.00 GBP, the upside of MPAC Group PLC is -27.50%.
The range of the Intrinsic Value is 123.80 - 586.33 GBP
Based on its market price of 345.00 GBP and our intrinsic valuation, MPAC Group PLC (MPAC.L) is overvalued by 27.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.80 - 586.33 | 250.13 | -27.5% |
| DCF (Growth 10y) | 562.67 - 1,683.19 | 869.89 | 152.1% |
| DCF (EBITDA 5y) | 239.65 - 387.64 | 305.22 | -11.5% |
| DCF (EBITDA 10y) | 531.22 - 798.43 | 648.75 | 88.0% |
| Fair Value | -163.93 - -163.93 | -163.93 | -147.52% |
| P/E | (380.32) - (443.92) | (404.09) | -217.1% |
| EV/EBITDA | (91.99) - 271.12 | 63.42 | -81.6% |
| EPV | 96.76 - 167.42 | 132.09 | -61.7% |
| DDM - Stable | (281.84) - (823.67) | (552.75) | -260.2% |
| DDM - Multi | 263.41 - 613.93 | 370.52 | 7.4% |
| Market Cap (mil) | 99.97 |
| Beta | 1.06 |
| Outstanding shares (mil) | 0.29 |
| Enterprise Value (mil) | 158.87 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.86% |
| Cost of Debt | 6.52% |
| WACC | 6.77% |