Is MRL.L undervalued or overvalued?

As of 2025-03-21, the Intrinsic Value of Marlowe PLC (MRL.L) is 371.63 GBP. This MRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 329.00 GBP, the upside of Marlowe PLC is 13.00%. This means that MRL.L is undervalued by 13.00%.

The range of the Intrinsic Value is 235.94 - 994.12 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	235.94 - 994.12	371.63	13.0%
DCF (Growth 10y)	509.84 - 2,576.97	875.71	166.2%
DCF (EBITDA 5y)	236.74 - 351.43	280.38	-14.8%
DCF (EBITDA 10y)	444.45 - 820.11	585.84	78.1%
Fair Value	996.67 - 996.67	996.67	202.94%
P/E	2,340.20 - 3,241.19	2,860.46	769.4%
EV/EBITDA	117.07 - 367.29	225.35	-31.5%
EPV	634.14 - 1,346.78	990.46	201.1%
DDM - Stable	1,894.92 - 5,047.07	3,471.00	955.0%
DDM - Multi	346.21 - 688.47	457.96	39.2%