As of 2024-12-12, the Intrinsic Value of M&C Saatchi PLC (SAA.L) is 118.81 GBP. This SAA.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 186.00 GBP, the upside of M&C Saatchi PLC is -36.10%.

The range of the Intrinsic Value is 81.49 - 207.87 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	81.49 - 207.87	118.81	-36.1%
DCF (Growth 10y)	97.79 - 228.76	136.83	-26.4%
DCF (EBITDA 5y)	54.60 - 81.25	65.91	-64.6%
DCF (EBITDA 10y)	70.75 - 102.03	84.05	-54.8%
Fair Value	45.92 - 45.92	45.92	-75.31%
P/E	5.96 - 151.53	70.92	-61.9%
EV/EBITDA	100.26 - 257.35	161.94	-12.9%
EPV	577.66 - 781.72	679.69	265.4%
DDM - Stable	70.49 - 203.72	137.11	-26.3%
DDM - Multi	4.27 - 9.33	5.83	-96.9%