As of 2025-06-03, the Intrinsic Value of WM Morrison Supermarkets PLC (MRW.L) is 201.32 GBP. This MRW.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 286.40 GBP, the upside of WM Morrison Supermarkets PLC is -29.70%.
The range of the Intrinsic Value is 92.54 - 578.47 GBP
Based on its market price of 286.40 GBP and our intrinsic valuation, WM Morrison Supermarkets PLC (MRW.L) is overvalued by 29.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 92.54 - 578.47 | 201.32 | -29.7% |
| DCF (Growth 10y) | 96.07 - 530.44 | 193.95 | -32.3% |
| DCF (EBITDA 5y) | 61.11 - 116.76 | 84.89 | -70.4% |
| DCF (EBITDA 10y) | 74.90 - 139.35 | 102.50 | -64.2% |
| Fair Value | 55.80 - 55.80 | 55.80 | -80.52% |
| P/E | 100.19 - 239.07 | 166.64 | -41.8% |
| EV/EBITDA | 136.38 - 412.37 | 243.56 | -15.0% |
| EPV | 27.58 - 77.28 | 52.43 | -81.7% |
| DDM - Stable | 101.19 - 337.09 | 219.14 | -23.5% |
| DDM - Multi | 90.49 - 195.31 | 119.85 | -58.2% |
| Market Cap (mil) | 6,929.59 |
| Beta | 0.62 |
| Outstanding shares (mil) | 24.20 |
| Enterprise Value (mil) | 9,998.59 |
| Market risk premium | 5.34% |
| Cost of Equity | 7.64% |
| Cost of Debt | 4.96% |
| WACC | 6.42% |