MRC.L
Mercantile Investment Trust PLC
Price:  
249 
GBP
Volume:  
838,052
United Kingdom | Finance and Insurance

MRC.L DCF Valuation - Growth Exit 5Y

41.2 %
Upside

What is the DCF valuation of MRC.L?

The Discounted Cash Flow (DCF) valuation of Mercantile Investment Trust PLC (MRC.L) is 351.68 GBP. With the latest stock price at 249.00 GBP, the upside of Mercantile Investment Trust PLC based on DCF is 41.2%.

Is MRC.L a buy or a sell?

Based on the latest price of 249.00 GBP and our DCF valuation, Mercantile Investment Trust PLC (MRC.L) is a buy. Buying MRC.L stocks now will result in a potential gain of 41.2%.

Range Selected
WACC / Discount Rate9.1% - 11.2%10.1%
Long-term Growth Rate 0.0% - 1.0%0.5%
Fair Price303.7 - 418.02351.68
Upside22.0% - 67.9%41.2%
249.00 GBP
Stock Price
351.68 GBP
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

MRC.L DCF Valuation: Revenue & Expenses Forecast

(GBP in millions)Projections
01-202501-202601-202701-202801-202901-2030
Revenue266278291298304315
% Growth
172%5%5%3%2%4%
Cost of goods sold(22)(23)(24)(25)(25)(26)
% of Revenue8%8%8%8%8%8%
Selling, G&A expenses(2)(2)(2)(2)(2)(2)
% of Revenue1%1%1%1%1%1%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses000000
% of Revenue0%0%0%0%0%0%
Tax expense(1)(1)(1)(1)(1)(1)
Tax rate0%0%0%0%0%0%
Net profit241253264271276286
% Margin91%91%91%91%91%91%