As of 2025-06-21, the Intrinsic Value of Mullen Group Ltd (MTL.TO) is 19.56 CAD. This MTL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.07 CAD, the upside of Mullen Group Ltd is 39.00%.
The range of the Intrinsic Value is 14.88 - 26.71 CAD
Based on its market price of 14.07 CAD and our intrinsic valuation, Mullen Group Ltd (MTL.TO) is undervalued by 39.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.88 - 26.71 | 19.56 | 39.0% |
| DCF (Growth 10y) | 17.03 - 28.74 | 21.69 | 54.1% |
| DCF (EBITDA 5y) | 11.67 - 14.29 | 12.89 | -8.4% |
| DCF (EBITDA 10y) | 14.54 - 18.29 | 16.29 | 15.7% |
| Fair Value | 21.99 - 21.99 | 21.99 | 56.31% |
| P/E | 12.78 - 26.38 | 20.75 | 47.5% |
| EV/EBITDA | 6.18 - 13.27 | 10.33 | -26.6% |
| EPV | 31.23 - 41.27 | 36.25 | 157.7% |
| DDM - Stable | 8.12 - 15.72 | 11.92 | -15.3% |
| DDM - Multi | 11.84 - 17.36 | 14.05 | -0.2% |
| Market Cap (mil) | 1,228.73 |
| Beta | 0.69 |
| Outstanding shares (mil) | 87.33 |
| Enterprise Value (mil) | 2,092.61 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.85% |
| Cost of Debt | 4.81% |
| WACC | 7.05% |