As of 2024-12-15, 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
201.32 GBP
Intrinsic Value
MRW.L Intrinsic Value - Valuation Summary
|
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) |
58.10 - 91.94 |
66.70 |
-76.7% |
| DCF (EBITDA 10y) |
72.45 - 117.33 |
87.01 |
-69.6% |
| Fair Value |
55.80 - 55.80 |
55.80 |
-80.52% |
| P/E |
83.55 - 203.29 |
143.16 |
-50.0% |
| EV/EBITDA |
123.51 - 343.66 |
218.22 |
-23.8% |
| 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% |
MRW.L Intrinsic Value - Key Valuation Metrics
| 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% |