As of 2024-12-12, the Intrinsic Value of Merchants Trust PLC (MRCH.L) is 1,372.29 GBP. This MRCH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 570.00 GBP, the upside of Merchants Trust PLC is 140.80%.

The range of the Intrinsic Value is 1,190.92 - 1,626.93 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	1,190.92 - 1,626.93	1,372.29	140.8%
DCF (Growth 10y)	1,309.44 - 1,752.57	1,494.98	162.3%
DCF (EBITDA 5y)	1,136.35 - 1,529.56	1,338.83	134.9%
DCF (EBITDA 10y)	1,274.60 - 1,682.74	1,472.81	158.4%
Fair Value	1,869.80 - 1,869.80	1,869.80	228.04%
P/E	653.68 - 1,695.40	1,140.20	100.0%
EV/EBITDA	538.72 - 2,127.20	1,279.27	124.4%
EPV	409.34 - 524.15	466.75	-18.1%
DDM - Stable	395.61 - 712.90	554.25	-2.8%
DDM - Multi	864.53 - 1,206.68	1,006.93	76.7%