As of 2025-12-27, the Intrinsic Value of Marshalls PLC (MSLH.L) is 166.38 GBP. This MSLH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.80 GBP, the upside of Marshalls PLC is -8.00%.
The range of the Intrinsic Value is 124.49 - 236.33 GBP
Based on its market price of 180.80 GBP and our intrinsic valuation, Marshalls PLC (MSLH.L) is overvalued by 8.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 124.49 - 236.33 | 166.38 | -8.0% |
| DCF (Growth 10y) | 146.84 - 252.20 | 186.67 | 3.2% |
| DCF (EBITDA 5y) | 109.61 - 187.65 | 150.03 | -17.0% |
| DCF (EBITDA 10y) | 131.67 - 205.56 | 168.41 | -6.9% |
| Fair Value | 233.06 - 233.06 | 233.06 | 28.90% |
| P/E | 140.77 - 242.61 | 185.51 | 2.6% |
| EV/EBITDA | 143.62 - 261.25 | 195.66 | 8.2% |
| EPV | 833.05 - 1,009.39 | 921.22 | 409.5% |
| DDM - Stable | 58.32 - 121.01 | 89.67 | -50.4% |
| DDM - Multi | 110.08 - 163.81 | 130.73 | -27.7% |
| Market Cap (mil) | 461.58 |
| Beta | 1.03 |
| Outstanding shares (mil) | 2.55 |
| Enterprise Value (mil) | 653.48 |
| Market risk premium | 5.98% |
| Cost of Equity | 11.06% |
| Cost of Debt | 5.90% |
| WACC | 9.18% |