As of 2025-07-01, the Intrinsic Value of Melrose Industries PLC (MRO.L) is 430.85 GBP. This MRO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 530.80 GBP, the upside of Melrose Industries PLC is -18.80%.
The range of the Intrinsic Value is 298.92 - 691.35 GBP
Based on its market price of 530.80 GBP and our intrinsic valuation, Melrose Industries PLC (MRO.L) is overvalued by 18.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 298.92 - 691.35 | 430.85 | -18.8% |
| DCF (Growth 10y) | 424.17 - 881.03 | 579.09 | 9.1% |
| DCF (EBITDA 5y) | 231.78 - 444.31 | 306.59 | -42.2% |
| DCF (EBITDA 10y) | 346.10 - 595.59 | 436.46 | -17.8% |
| Fair Value | -20.67 - -20.67 | -20.67 | -103.89% |
| P/E | (38.11) - 37.89 | (5.59) | -101.1% |
| EV/EBITDA | 268.71 - 628.06 | 437.31 | -17.6% |
| EPV | 464.11 - 616.86 | 540.48 | 1.8% |
| DDM - Stable | (29.08) - (72.26) | (50.67) | -109.5% |
| DDM - Multi | 162.36 - 323.09 | 217.15 | -59.1% |
| Market Cap (mil) | 6,292.69 |
| Beta | 1.86 |
| Outstanding shares (mil) | 11.86 |
| Enterprise Value (mil) | 7,850.69 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.55% |
| Cost of Debt | 6.23% |
| WACC | 9.22% |