As of 2025-07-03, the Intrinsic Value of Mercantile Investment Trust PLC (MRC.L) is 364.39 GBP. This MRC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.50 GBP, the upside of Mercantile Investment Trust PLC is 46.60%.
The range of the Intrinsic Value is 314.68 - 433.13 GBP
Based on its market price of 248.50 GBP and our intrinsic valuation, Mercantile Investment Trust PLC (MRC.L) is undervalued by 46.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 314.68 - 433.13 | 364.39 | 46.6% |
| DCF (Growth 10y) | 345.13 - 463.22 | 395.01 | 59.0% |
| DCF (EBITDA 5y) | 246.05 - 327.89 | 308.56 | 24.2% |
| DCF (EBITDA 10y) | 299.16 - 385.61 | 355.79 | 43.2% |
| Fair Value | 850.92 - 850.92 | 850.92 | 242.42% |
| P/E | 278.42 - 321.96 | 288.94 | 16.3% |
| EV/EBITDA | 164.78 - 246.79 | 237.86 | -4.3% |
| EPV | 2.96 - 12.58 | 7.77 | -96.9% |
| DDM - Stable | 192.52 - 343.17 | 267.84 | 7.8% |
| DDM - Multi | 228.68 - 320.31 | 267.03 | 7.5% |
| Market Cap (mil) | 1,762.28 |
| Beta | 1.37 |
| Outstanding shares (mil) | 7.09 |
| Enterprise Value (mil) | 2,033.18 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.15% |
| Cost of Debt | 4.44% |
| WACC | 10.13% |