As of 2025-11-17, the Intrinsic Value of Mercantile Investment Trust PLC (MRC.L) is 124.41 GBP. This MRC.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 245.00 GBP, the upside of Mercantile Investment Trust PLC is -49.20%.
The range of the Intrinsic Value is 79.89 - 228.70 GBP
Based on its market price of 245.00 GBP and our intrinsic valuation, Mercantile Investment Trust PLC (MRC.L) is overvalued by 49.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.89 - 228.70 | 124.41 | -49.2% |
| DCF (Growth 10y) | 84.56 - 217.33 | 124.90 | -49.0% |
| DCF (EBITDA 5y) | 85.12 - 281.81 | 169.43 | -30.8% |
| DCF (EBITDA 10y) | 87.91 - 257.83 | 156.44 | -36.1% |
| Fair Value | 61.93 - 61.93 | 61.93 | -74.72% |
| P/E | 58.21 - 296.28 | 127.60 | -47.9% |
| EV/EBITDA | (19.18) - 74.39 | 33.21 | -86.4% |
| EPV | (7.71) - 9.68 | 0.99 | -99.6% |
| DDM - Stable | 17.58 - 44.76 | 31.17 | -87.3% |
| DDM - Multi | 177.71 - 271.89 | 209.87 | -14.3% |
| Market Cap (mil) | 1,737.89 |
| Beta | 1.37 |
| Outstanding shares (mil) | 7.09 |
| Enterprise Value (mil) | 2,065.74 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.42% |
| Cost of Debt | 8.40% |
| WACC | 10.10% |