As of 2026-10-05, the Intrinsic Value of Mulberry Group PLC (MUL.L) is 108.35 GBP. This MUL.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 232.00 GBP, the upside of Mulberry Group PLC is -53.30%.
The range of the Intrinsic Value is 38.04 - 422.10 GBP
Based on its market price of 232.00 GBP and our intrinsic valuation, Mulberry Group PLC (MUL.L) is overvalued by 53.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (41.86) - 76.00 | (20.30) | -108.7% |
| DCF (Growth 10y) | 38.04 - 422.10 | 108.35 | -53.3% |
| DCF (EBITDA 5y) | (32.53) - (21.04) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (3.71) - 16.84 | 5.83 | -97.5% |
| Fair Value | -66.79 - -66.79 | -66.79 | -128.79% |
| P/E | (133.32) - (170.18) | (147.61) | -163.6% |
| EV/EBITDA | (54.20) - 11.84 | (23.72) | -110.2% |
| EPV | 1,338.78 - 1,691.28 | 1,515.03 | 553.0% |
| DDM - Stable | (193.05) - (1,101.68) | (647.37) | -379.0% |
| DDM - Multi | (55.78) - (247.17) | (90.97) | -139.2% |
| Market Cap (mil) | 146.50 |
| Beta | -0.21 |
| Outstanding shares (mil) | 0.63 |
| Enterprise Value (mil) | 205.67 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.97% |
| Cost of Debt | 6.47% |
| WACC | 6.74% |