As of 2024-12-13, the Intrinsic Value of Mercantile Investment Trust PLC (MRC.L) is
129.09 GBP. This MRC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 241.00 GBP, the upside of Mercantile Investment Trust PLC is
-46.40%.
The range of the Intrinsic Value is 94.84 - 194.79 GBP
129.09 GBP
Intrinsic Value
MRC.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
94.84 - 194.79 |
129.09 |
-46.4% |
| DCF (Growth 10y) |
98.60 - 185.01 |
128.59 |
-46.6% |
| DCF (EBITDA 5y) |
47.75 - 75.89 |
63.01 |
-73.9% |
| DCF (EBITDA 10y) |
67.04 - 96.43 |
81.91 |
-66.0% |
| Fair Value |
259.79 - 259.79 |
259.79 |
7.80% |
| P/E |
73.78 - 108.55 |
89.89 |
-62.7% |
| EV/EBITDA |
17.66 - 61.22 |
39.59 |
-83.6% |
| EPV |
17.49 - 31.01 |
24.25 |
-89.9% |
| DDM - Stable |
72.23 - 173.52 |
122.87 |
-49.0% |
| DDM - Multi |
98.65 - 169.42 |
123.44 |
-48.8% |
MRC.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,744.22 |
| Beta |
1.37 |
| Outstanding shares (mil) |
7.24 |
| Enterprise Value (mil) |
1,982.62 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.73% |
| Cost of Debt |
4.99% |
| WACC |
9.83% |