MSLH.L
Marshalls PLC
Price:  
265.00 
GBP
Volume:  
481,541.00
United Kingdom | Construction Materials
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSLH.L Intrinsic Value

-36.80 %
Upside

What is the intrinsic value of MSLH.L?

As of 2025-07-07, the Intrinsic Value of Marshalls PLC (MSLH.L) is 167.49 GBP. This MSLH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 265.00 GBP, the upside of Marshalls PLC is -36.80%.

The range of the Intrinsic Value is 112.84 - 272.12 GBP

Is MSLH.L undervalued or overvalued?

Based on its market price of 265.00 GBP and our intrinsic valuation, Marshalls PLC (MSLH.L) is overvalued by 36.80%.

265.00 GBP
Stock Price
167.49 GBP
Intrinsic Value
Intrinsic Value Details

MSLH.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 112.84 - 272.12 167.49 -36.8%
DCF (Growth 10y) 127.57 - 273.41 178.18 -32.8%
DCF (EBITDA 5y) 143.45 - 198.11 169.30 -36.1%
DCF (EBITDA 10y) 145.32 - 207.33 173.99 -34.3%
Fair Value 305.05 - 305.05 305.05 15.11%
P/E 154.46 - 258.55 226.07 -14.7%
EV/EBITDA 202.94 - 320.63 261.94 -1.2%
EPV 776.06 - 987.94 882.00 232.8%
DDM - Stable 84.78 - 198.57 141.68 -46.5%
DDM - Multi 111.61 - 188.93 139.13 -47.5%

MSLH.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 673.24
Beta 1.13
Outstanding shares (mil) 2.54
Enterprise Value (mil) 903.24
Market risk premium 5.98%
Cost of Equity 10.80%
Cost of Debt 5.77%
WACC 9.42%