As of 2024-12-13, the Intrinsic Value of Marshalls PLC (MSLH.L) is
282.51 GBP. This MSLH.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 310.00 GBP, the upside of Marshalls PLC is
-8.90%.
The range of the Intrinsic Value is 196.34 - 459.97 GBP
282.51 GBP
Intrinsic Value
MSLH.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
196.34 - 459.97 |
282.51 |
-8.9% |
| DCF (Growth 10y) |
332.94 - 709.87 |
456.96 |
47.4% |
| DCF (EBITDA 5y) |
278.35 - 361.59 |
317.71 |
2.5% |
| DCF (EBITDA 10y) |
389.29 - 529.76 |
454.06 |
46.5% |
| Fair Value |
219.63 - 219.63 |
219.63 |
-29.15% |
| P/E |
107.20 - 164.65 |
129.03 |
-58.4% |
| EV/EBITDA |
167.66 - 379.54 |
274.77 |
-11.4% |
| EPV |
724.61 - 940.84 |
832.73 |
168.6% |
| DDM - Stable |
62.85 - 146.47 |
104.66 |
-66.2% |
| DDM - Multi |
218.70 - 359.56 |
269.09 |
-13.2% |
MSLH.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
765.71 |
| Beta |
1.73 |
| Outstanding shares (mil) |
2.47 |
| Enterprise Value (mil) |
995.71 |
| Market risk premium |
5.98% |
| Cost of Equity |
11.09% |
| Cost of Debt |
7.13% |
| WACC |
9.60% |