As of 2024-12-15, the Intrinsic Value of Melrose Industries PLC (MRO.L) is
353.50 GBP. This MRO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 549.60 GBP, the upside of Melrose Industries PLC is
-35.70%.
The range of the Intrinsic Value is 185.25 - 1,058.62 GBP
353.50 GBP
Intrinsic Value
MRO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
185.25 - 1,058.62 |
353.50 |
-35.7% |
| DCF (Growth 10y) |
297.07 - 1,450.91 |
521.09 |
-5.2% |
| DCF (EBITDA 5y) |
149.54 - 340.77 |
237.69 |
-56.8% |
| DCF (EBITDA 10y) |
237.24 - 502.74 |
353.10 |
-35.8% |
| Fair Value |
-14.92 - -14.92 |
-14.92 |
-102.71% |
| P/E |
(28.17) - 190.74 |
62.34 |
-88.7% |
| EV/EBITDA |
131.33 - 569.31 |
355.75 |
-35.3% |
| EPV |
447.17 - 715.63 |
581.40 |
5.8% |
| DDM - Stable |
(27.30) - (129.53) |
(78.41) |
-114.3% |
| DDM - Multi |
260.60 - 992.42 |
416.51 |
-24.2% |
MRO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
7,183.24 |
| Beta |
1.45 |
| Outstanding shares (mil) |
13.07 |
| Enterprise Value (mil) |
8,341.24 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.86% |
| Cost of Debt |
5.80% |
| WACC |
8.35% |