As of 2025-11-13, the Intrinsic Value of Mercantile Ports & Logistics Ltd (MPL.L) is (785.64) GBP. This MPL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 GBP, the upside of Mercantile Ports & Logistics Ltd is -142,943.60%.
The range of the Intrinsic Value is (6,649.15) - (422.72) GBP
Based on its market price of 0.55 GBP and our intrinsic valuation, Mercantile Ports & Logistics Ltd (MPL.L) is overvalued by 142,943.60%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (6,649.15) - (422.72) | (785.64) | -142943.6% |
| DCF (Growth 10y) | (1,728.82) - (30,066.28) | (3,376.09) | -613933.8% |
| DCF (EBITDA 5y) | (85.25) - (106.30) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (382.50) - (515.46) | (1,234.50) | -123450.0% |
| Fair Value | -39.80 - -39.80 | -39.80 | -7,336.56% |
| P/E | (73.85) - (77.52) | (74.24) | -13598.9% |
| EV/EBITDA | (10.25) - (10.27) | (10.24) | -1962.2% |
| EPV | (6.73) - (4.61) | (5.67) | -1130.8% |
| DDM - Stable | (51.00) - (120.72) | (85.86) | -15711.0% |
| DDM - Multi | (150.00) - (286.30) | (197.91) | -36083.1% |
| Market Cap (mil) | 2.74 |
| Beta | 0.61 |
| Outstanding shares (mil) | 4.99 |
| Enterprise Value (mil) | 52.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.98% |
| Cost of Debt | 5.50% |
| WACC | 5.65% |