Is MSLH.L undervalued or overvalued?

As of 2025-03-19, the Intrinsic Value of Marshalls PLC (MSLH.L) is 269.87 GBP. This MSLH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 239.00 GBP, the upside of Marshalls PLC is 12.90%. This means that MSLH.L is undervalued by 12.90%.

The range of the Intrinsic Value is 185.77 - 444.95 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	185.77 - 444.95	269.87	12.9%
DCF (Growth 10y)	321.54 - 701.57	445.66	86.5%
DCF (EBITDA 5y)	247.74 - 363.85	303.20	26.9%
DCF (EBITDA 10y)	359.18 - 540.66	442.61	85.2%
Fair Value	217.34 - 217.34	217.34	-9.06%
P/E	131.26 - 200.33	173.61	-27.4%
EV/EBITDA	175.52 - 375.57	264.53	10.7%
EPV	726.04 - 976.38	851.21	256.2%
DDM - Stable	57.43 - 134.73	96.08	-59.8%
DDM - Multi	203.92 - 337.85	251.67	5.3%