As of 2025-07-18, the Intrinsic Value of Marlowe PLC (MRL.L) is 277.78 GBP. This MRL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 440.00 GBP, the upside of Marlowe PLC is -36.90%.
The range of the Intrinsic Value is 213.04 - 404.89 GBP
Based on its market price of 440.00 GBP and our intrinsic valuation, Marlowe PLC (MRL.L) is overvalued by 36.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 213.04 - 404.89 | 277.78 | -36.9% |
| DCF (Growth 10y) | 268.51 - 485.21 | 342.33 | -22.2% |
| DCF (EBITDA 5y) | 131.84 - 213.11 | 186.63 | -57.6% |
| DCF (EBITDA 10y) | 190.98 - 284.25 | 247.95 | -43.6% |
| Fair Value | 4,461.65 - 4,461.65 | 4,461.65 | 914.01% |
| P/E | 100.36 - 2,776.93 | 1,369.20 | 211.2% |
| EV/EBITDA | 146.87 - 275.10 | 214.63 | -51.2% |
| EPV | 1,236.97 - 1,605.41 | 1,421.19 | 223.0% |
| DDM - Stable | 1,429.45 - 3,601.98 | 2,515.71 | 471.8% |
| DDM - Multi | 199.01 - 364.52 | 255.18 | -42.0% |
| Market Cap (mil) | 347.88 |
| Beta | 0.53 |
| Outstanding shares (mil) | 0.79 |
| Enterprise Value (mil) | 348.88 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.60% |
| Cost of Debt | 6.57% |
| WACC | 8.39% |