As of 2024-12-13, the Intrinsic Value of Marks Electrical Group PLC (MRK.L) is
113.62 GBP. This MRK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 52.50 GBP, the upside of Marks Electrical Group PLC is
116.40%.
The range of the Intrinsic Value is 81.18 - 198.68 GBP
113.62 GBP
Intrinsic Value
MRK.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
81.18 - 198.68 |
113.62 |
116.4% |
| DCF (Growth 10y) |
140.81 - 353.97 |
199.92 |
280.8% |
| DCF (EBITDA 5y) |
106.66 - 140.69 |
118.46 |
125.6% |
| DCF (EBITDA 10y) |
165.29 - 239.37 |
192.91 |
267.4% |
| Fair Value |
2.05 - 2.05 |
2.05 |
-96.09% |
| P/E |
14.65 - 65.58 |
35.05 |
-33.2% |
| EV/EBITDA |
40.34 - 76.25 |
48.92 |
-6.8% |
| EPV |
75.31 - 103.56 |
89.44 |
70.4% |
| DDM - Stable |
3.42 - 11.39 |
7.41 |
-85.9% |
| DDM - Multi |
71.84 - 192.58 |
105.47 |
100.9% |
MRK.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
54.57 |
| Beta |
0.44 |
| Outstanding shares (mil) |
1.04 |
| Enterprise Value (mil) |
47.91 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.32% |
| Cost of Debt |
5.50% |
| WACC |
9.22% |