As of 2025-11-18, the Intrinsic Value of Marks Electrical Group PLC (MRK.L) is 59.70 GBP. This MRK.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.50 GBP, the upside of Marks Electrical Group PLC is 28.40%.
The range of the Intrinsic Value is 47.63 - 81.74 GBP
Based on its market price of 46.50 GBP and our intrinsic valuation, Marks Electrical Group PLC (MRK.L) is undervalued by 28.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 47.63 - 81.74 | 59.70 | 28.4% |
| DCF (Growth 10y) | 83.24 - 143.30 | 104.63 | 125.0% |
| DCF (EBITDA 5y) | 45.27 - 69.76 | 61.96 | 33.3% |
| DCF (EBITDA 10y) | 75.69 - 116.42 | 101.04 | 117.3% |
| Fair Value | -6.53 - -6.53 | -6.53 | -114.05% |
| P/E | (14.95) - 10.11 | (8.83) | -119.0% |
| EV/EBITDA | 13.29 - 29.60 | 22.86 | -50.8% |
| EPV | 36.26 - 44.20 | 40.23 | -13.5% |
| DDM - Stable | (9.98) - (23.20) | (16.59) | -135.7% |
| DDM - Multi | 42.37 - 77.74 | 54.97 | 18.2% |
| Market Cap (mil) | 51.40 |
| Beta | -0.09 |
| Outstanding shares (mil) | 1.11 |
| Enterprise Value (mil) | 45.04 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.12% |
| Cost of Debt | 5.63% |
| WACC | 8.91% |