As of 2024-12-15, the Intrinsic Value of Metals Exploration PLC (MTL.L) is 54.27 GBP. This MTL.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.35 GBP, the upside of Metals Exploration PLC is 914.50%.

The range of the Intrinsic Value is 47.18 - 64.35 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	47.18 - 64.35	54.27	914.5%
DCF (Growth 10y)	50.71 - 67.36	57.63	977.2%
DCF (EBITDA 5y)	27.57 - 32.31	29.87	458.2%
DCF (EBITDA 10y)	36.78 - 42.69	39.59	639.9%
Fair Value	169.28 - 169.28	169.28	3,064.07%
P/E	39.66 - 64.33	50.86	850.7%
EV/EBITDA	23.77 - 40.64	31.40	486.8%
EPV	21.65 - 26.60	24.12	350.9%
DDM - Stable	46.83 - 86.92	66.88	1150.0%
DDM - Multi	27.86 - 41.11	33.28	522.0%