As of 2025-07-06, the Intrinsic Value of Marlowe PLC (MRL.L) is 330.71 GBP. This MRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 439.00 GBP, the upside of Marlowe PLC is -24.70%.
The range of the Intrinsic Value is 259.72 - 468.44 GBP
Based on its market price of 439.00 GBP and our intrinsic valuation, Marlowe PLC (MRL.L) is overvalued by 24.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 259.72 - 468.44 | 330.71 | -24.7% |
| DCF (Growth 10y) | 327.97 - 565.27 | 409.31 | -6.8% |
| DCF (EBITDA 5y) | 156.37 - 235.82 | 210.97 | -51.9% |
| DCF (EBITDA 10y) | 222.82 - 312.21 | 279.56 | -36.3% |
| Fair Value | 4,471.98 - 4,471.98 | 4,471.98 | 918.67% |
| P/E | 100.59 - 2,761.89 | 1,367.54 | 211.5% |
| EV/EBITDA | 147.21 - 272.41 | 213.21 | -51.4% |
| EPV | 1,380.31 - 1,703.64 | 1,541.97 | 251.2% |
| DDM - Stable | 1,324.79 - 3,146.27 | 2,235.53 | 409.2% |
| DDM - Multi | 183.91 - 317.84 | 231.18 | -47.3% |
| Market Cap (mil) | 346.28 |
| Beta | 0.56 |
| Outstanding shares (mil) | 0.79 |
| Enterprise Value (mil) | 347.28 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.28% |
| Cost of Debt | 6.57% |
| WACC | 7.59% |