As of 2024-12-14, the Intrinsic Value of Mitie Group PLC (MTO.L) is
98.30 GBP. This MTO.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 111.00 GBP, the upside of Mitie Group PLC is
-11.40%.
The range of the Intrinsic Value is 77.38 - 136.94 GBP
98.30 GBP
Intrinsic Value
MTO.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
77.38 - 136.94 |
98.30 |
-11.4% |
| DCF (Growth 10y) |
103.42 - 177.16 |
129.51 |
16.7% |
| DCF (EBITDA 5y) |
83.03 - 96.37 |
88.75 |
-20.0% |
| DCF (EBITDA 10y) |
102.19 - 124.11 |
111.86 |
0.8% |
| Fair Value |
261.37 - 261.37 |
261.37 |
135.47% |
| P/E |
100.37 - 138.79 |
121.79 |
9.7% |
| EV/EBITDA |
85.67 - 1,138.60 |
585.29 |
427.3% |
| EPV |
150.18 - 191.12 |
170.65 |
53.7% |
| DDM - Stable |
73.22 - 167.95 |
120.58 |
8.6% |
| DDM - Multi |
103.14 - 179.41 |
130.58 |
17.6% |
MTO.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,340.94 |
| Beta |
0.89 |
| Outstanding shares (mil) |
12.08 |
| Enterprise Value (mil) |
1,417.54 |
| Market risk premium |
5.98% |
| Cost of Equity |
9.80% |
| Cost of Debt |
4.86% |
| WACC |
8.70% |