As of 2025-07-04, the Intrinsic Value of Metals Exploration PLC (MTL.L) is 18.53 GBP. This MTL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.00 GBP, the upside of Metals Exploration PLC is 42.50%.
The range of the Intrinsic Value is 15.78 - 22.57 GBP
Based on its market price of 13.00 GBP and our intrinsic valuation, Metals Exploration PLC (MTL.L) is undervalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 15.78 - 22.57 | 18.53 | 42.5% |
| DCF (Growth 10y) | 22.88 - 33.06 | 27.00 | 107.7% |
| DCF (EBITDA 5y) | 12.83 - 17.15 | 13.51 | 3.9% |
| DCF (EBITDA 10y) | 18.85 - 25.16 | 20.36 | 56.6% |
| Fair Value | 16.99 - 16.99 | 16.99 | 30.71% |
| P/E | 6.66 - 10.53 | 8.45 | -35.0% |
| EV/EBITDA | 8.31 - 17.78 | 11.54 | -11.2% |
| EPV | 16.51 - 20.95 | 18.73 | 44.1% |
| DDM - Stable | 4.88 - 9.28 | 7.08 | -45.5% |
| DDM - Multi | 11.36 - 17.42 | 13.80 | 6.1% |
| Market Cap (mil) | 356.66 |
| Beta | -0.09 |
| Outstanding shares (mil) | 27.44 |
| Enterprise Value (mil) | 338.92 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.67% |
| Cost of Debt | 5.00% |
| WACC | 8.61% |