As of 2025-07-05, the Intrinsic Value of M P Evans Group PLC (MPE.L) is 1,704.73 GBP. This MPE.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1,170.00 GBP, the upside of M P Evans Group PLC is 45.70%.
The range of the Intrinsic Value is 1,403.25 - 2,204.33 GBP
Based on its market price of 1,170.00 GBP and our intrinsic valuation, M P Evans Group PLC (MPE.L) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1,403.25 - 2,204.33 | 1,704.73 | 45.7% |
| DCF (Growth 10y) | 1,577.62 - 2,449.61 | 1,907.49 | 63.0% |
| DCF (EBITDA 5y) | 1,259.82 - 1,590.37 | 1,475.88 | 26.1% |
| DCF (EBITDA 10y) | 1,471.63 - 1,923.37 | 1,725.92 | 47.5% |
| Fair Value | 3,279.10 - 3,279.10 | 3,279.10 | 180.27% |
| P/E | 807.97 - 1,319.51 | 990.72 | -15.3% |
| EV/EBITDA | 1,001.88 - 1,494.62 | 1,228.84 | 5.0% |
| EPV | 991.22 - 1,380.57 | 1,185.89 | 1.4% |
| DDM - Stable | 900.45 - 1,923.95 | 1,412.20 | 20.7% |
| DDM - Multi | 1,048.42 - 1,754.34 | 1,313.27 | 12.2% |
| Market Cap (mil) | 573.94 |
| Beta | 0.50 |
| Outstanding shares (mil) | 0.49 |
| Enterprise Value (mil) | 540.11 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.67% |
| Cost of Debt | 4.85% |
| WACC | 8.46% |