As of 2024-12-12, the Intrinsic Value of Marlowe PLC (MRL.L) is
480.56 GBP. This MRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 321.00 GBP, the upside of Marlowe PLC is
49.70%.
The range of the Intrinsic Value is 166.48 - 1,930.04 GBP
480.56 GBP
Intrinsic Value
MRL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
166.48 - 1,930.04 |
480.56 |
49.7% |
| DCF (Growth 10y) |
1,010.19 - 6,305.05 |
1,951.81 |
508.0% |
| DCF (EBITDA 5y) |
(8.03) - 281.53 |
146.51 |
-54.4% |
| DCF (EBITDA 10y) |
460.39 - 1,195.22 |
811.25 |
152.7% |
| Fair Value |
-60.52 - -60.52 |
-60.52 |
-118.85% |
| P/E |
(142.10) - (173.57) |
(169.76) |
-152.9% |
| EV/EBITDA |
(167.78) - 223.15 |
(19.15) |
-106.0% |
| EPV |
457.32 - 959.23 |
708.28 |
120.6% |
| DDM - Stable |
(124.64) - (401.17) |
(262.91) |
-181.9% |
| DDM - Multi |
589.79 - 1,493.78 |
848.00 |
164.2% |
MRL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
270.51 |
| Beta |
0.49 |
| Outstanding shares (mil) |
0.84 |
| Enterprise Value (mil) |
528.61 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.76% |
| Cost of Debt |
11.47% |
| WACC |
9.02% |